[PERDANA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 37.19%
YoY- 75.52%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 493,384 708,858 679,370 580,155 522,937 239,931 180,320 18.25%
PBT 27,170 122,302 166,801 78,519 63,642 27,548 14,291 11.29%
Tax -9,260 -15,516 -14,315 762 -16,660 -7,555 -4,266 13.78%
NP 17,910 106,786 152,486 79,281 46,982 19,993 10,025 10.14%
-
NP to SH 14,268 90,239 139,266 78,742 44,863 19,993 10,025 6.05%
-
Tax Rate 34.08% 12.69% 8.58% -0.97% 26.18% 27.42% 29.85% -
Total Cost 475,474 602,072 526,884 500,874 475,955 219,938 170,295 18.65%
-
Net Worth 505,644 591,858 443,606 254,316 0 116,404 100,516 30.88%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,955 5,952 7,440 5,414 3,656 3,385 3,076 11.63%
Div Payout % 41.74% 6.60% 5.34% 6.88% 8.15% 16.93% 30.68% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 505,644 591,858 443,606 254,316 0 116,404 100,516 30.88%
NOSH 297,438 297,416 297,722 270,549 202,794 135,354 61,666 29.96%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.63% 15.06% 22.45% 13.67% 8.98% 8.33% 5.56% -
ROE 2.82% 15.25% 31.39% 30.96% 0.00% 17.18% 9.97% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 165.88 238.34 228.19 214.44 257.86 177.26 292.41 -9.01%
EPS 4.80 30.34 46.78 29.10 22.12 14.77 16.26 -18.39%
DPS 2.00 2.00 2.50 2.00 1.80 2.50 5.00 -14.15%
NAPS 1.70 1.99 1.49 0.94 0.00 0.86 1.63 0.70%
Adjusted Per Share Value based on latest NOSH - 270,549
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 22.15 31.83 30.51 26.05 23.48 10.77 8.10 18.24%
EPS 0.64 4.05 6.25 3.54 2.01 0.90 0.45 6.04%
DPS 0.27 0.27 0.33 0.24 0.16 0.15 0.14 11.56%
NAPS 0.227 0.2658 0.1992 0.1142 0.00 0.0523 0.0451 30.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.39 1.40 3.90 3.20 2.90 4.42 5.60 -
P/RPS 0.84 0.59 1.71 1.49 1.12 2.49 1.92 -12.86%
P/EPS 28.98 4.61 8.34 10.99 13.11 29.92 34.45 -2.83%
EY 3.45 21.67 11.99 9.10 7.63 3.34 2.90 2.93%
DY 1.44 1.43 0.64 0.63 0.62 0.57 0.89 8.34%
P/NAPS 0.82 0.70 2.62 3.40 0.00 5.14 3.44 -21.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 29/05/08 30/05/07 30/05/06 25/05/05 21/05/04 -
Price 1.18 2.62 4.32 3.62 3.22 4.02 4.18 -
P/RPS 0.71 1.10 1.89 1.69 1.25 2.27 1.43 -11.00%
P/EPS 24.60 8.64 9.24 12.44 14.56 27.22 25.71 -0.73%
EY 4.07 11.58 10.83 8.04 6.87 3.67 3.89 0.75%
DY 1.69 0.76 0.58 0.55 0.56 0.62 1.20 5.87%
P/NAPS 0.69 1.32 2.90 3.85 0.00 4.67 2.56 -19.62%

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