[PERDANA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 26.5%
YoY- -6.49%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Revenue 544,036 494,380 209,983 203,305 253,137 140,582 22,462 73.96%
PBT 68,245 59,269 19,100 15,564 16,684 4,039 -22,020 -
Tax -10,523 -16,169 -5,631 -4,548 -4,903 4,502 23,620 -
NP 57,722 43,100 13,469 11,016 11,781 8,541 1,600 86.43%
-
NP to SH 57,396 41,323 13,469 11,016 11,781 519 -22,650 -
-
Tax Rate 15.42% 27.28% 29.48% 29.22% 29.39% -111.46% - -
Total Cost 486,314 451,280 196,514 192,289 241,356 132,041 20,862 72.81%
-
Net Worth 208,452 134,084 117,821 99,667 80,457 -327,867 -2,998 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Div 5,414 3,656 3,385 3,076 2,134 2,869 - -
Div Payout % 9.43% 8.85% 25.14% 27.92% 18.12% 552.94% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Net Worth 208,452 134,084 117,821 99,667 80,457 -327,867 -2,998 -
NOSH 270,717 203,159 135,426 61,523 41,049 35,871 35,867 42.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
NP Margin 10.61% 8.72% 6.41% 5.42% 4.65% 6.08% 7.12% -
ROE 27.53% 30.82% 11.43% 11.05% 14.64% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
RPS 200.96 243.35 155.05 330.45 616.66 391.90 62.63 22.45%
EPS 21.20 20.34 9.95 17.91 28.70 1.45 -63.15 -
DPS 2.00 1.80 2.50 5.00 5.20 8.00 0.00 -
NAPS 0.77 0.66 0.87 1.62 1.96 -9.14 -0.0836 -
Adjusted Per Share Value based on latest NOSH - 61,523
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
RPS 24.43 22.20 9.43 9.13 11.37 6.31 1.01 73.92%
EPS 2.58 1.86 0.60 0.49 0.53 0.02 -1.02 -
DPS 0.24 0.16 0.15 0.14 0.10 0.13 0.00 -
NAPS 0.0936 0.0602 0.0529 0.0448 0.0361 -0.1472 -0.0013 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/03/01 -
Price 2.76 2.22 4.80 8.80 2.68 3.90 3.34 -
P/RPS 1.37 0.91 3.10 2.66 0.43 1.00 5.33 -21.02%
P/EPS 13.02 10.91 48.26 49.15 9.34 269.56 -5.29 -
EY 7.68 9.16 2.07 2.03 10.71 0.37 -18.91 -
DY 0.72 0.81 0.52 0.57 1.94 2.05 0.00 -
P/NAPS 3.58 3.36 5.52 5.43 1.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Date 28/02/07 28/02/06 24/02/05 26/02/04 28/02/03 28/02/02 31/05/01 -
Price 3.18 2.81 4.76 8.80 2.11 3.96 3.16 -
P/RPS 1.58 1.15 3.07 2.66 0.34 1.01 5.05 -18.27%
P/EPS 15.00 13.81 47.86 49.15 7.35 273.70 -5.00 -
EY 6.67 7.24 2.09 2.03 13.60 0.37 -19.98 -
DY 0.63 0.64 0.53 0.57 2.46 2.02 0.00 -
P/NAPS 4.13 4.26 5.47 5.43 1.08 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment