[PERDANA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 20.22%
YoY- 171.29%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 254,887 605,684 694,253 665,183 544,036 494,380 209,983 3.28%
PBT -72,897 48,701 119,481 168,683 68,245 59,269 19,100 -
Tax 491 -12,351 -14,903 -2,982 -10,523 -16,169 -5,631 -
NP -72,406 36,350 104,578 165,701 57,722 43,100 13,469 -
-
NP to SH -72,002 29,317 87,668 155,709 57,396 41,323 13,469 -
-
Tax Rate - 25.36% 12.47% 1.77% 15.42% 27.28% 29.48% -
Total Cost 327,293 569,334 589,675 499,482 486,314 451,280 196,514 8.86%
-
Net Worth 463,776 562,830 297,600 297,614 208,452 134,084 117,821 25.64%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 5,955 5,952 7,440 5,414 3,656 3,385 -
Div Payout % - 20.32% 6.79% 4.78% 9.43% 8.85% 25.14% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 463,776 562,830 297,600 297,614 208,452 134,084 117,821 25.64%
NOSH 414,085 297,794 297,600 297,614 270,717 203,159 135,426 20.46%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -28.41% 6.00% 15.06% 24.91% 10.61% 8.72% 6.41% -
ROE -15.53% 5.21% 29.46% 52.32% 27.53% 30.82% 11.43% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 61.55 203.39 233.28 223.51 200.96 243.35 155.05 -14.26%
EPS -17.39 9.84 29.46 52.32 21.20 20.34 9.95 -
DPS 0.00 2.00 2.00 2.50 2.00 1.80 2.50 -
NAPS 1.12 1.89 1.00 1.00 0.77 0.66 0.87 4.29%
Adjusted Per Share Value based on latest NOSH - 297,614
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.45 27.20 31.17 29.87 24.43 22.20 9.43 3.28%
EPS -3.23 1.32 3.94 6.99 2.58 1.86 0.60 -
DPS 0.00 0.27 0.27 0.33 0.24 0.16 0.15 -
NAPS 0.2082 0.2527 0.1336 0.1336 0.0936 0.0602 0.0529 25.63%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.06 1.45 1.25 5.40 2.76 2.22 4.80 -
P/RPS 1.72 0.71 0.54 2.42 1.37 0.91 3.10 -9.34%
P/EPS -6.10 14.73 4.24 10.32 13.02 10.91 48.26 -
EY -16.40 6.79 23.57 9.69 7.68 9.16 2.07 -
DY 0.00 1.38 1.60 0.46 0.72 0.81 0.52 -
P/NAPS 0.95 0.77 1.25 5.40 3.58 3.36 5.52 -25.40%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 28/02/06 24/02/05 -
Price 0.90 1.35 1.35 4.12 3.18 2.81 4.76 -
P/RPS 1.46 0.66 0.58 1.84 1.58 1.15 3.07 -11.64%
P/EPS -5.18 13.71 4.58 7.87 15.00 13.81 47.86 -
EY -19.32 7.29 21.82 12.70 6.67 7.24 2.09 -
DY 0.00 1.48 1.48 0.61 0.63 0.64 0.53 -
P/NAPS 0.80 0.71 1.35 4.12 4.13 4.26 5.47 -27.40%

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