[PERDANA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -17.41%
YoY- 135.62%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 594,492 662,209 653,288 617,038 537,744 544,036 528,636 8.13%
PBT 91,548 170,330 158,862 103,896 99,076 68,245 70,332 19.19%
Tax -12,108 -7,949 -4,298 5,550 33,224 -10,524 -18,849 -25.53%
NP 79,440 162,381 154,564 109,446 132,300 57,721 51,482 33.49%
-
NP to SH 64,308 152,941 147,533 107,438 130,080 57,395 51,369 16.14%
-
Tax Rate 13.23% 4.67% 2.71% -5.34% -33.53% 15.42% 26.80% -
Total Cost 515,052 499,828 498,724 507,592 405,444 486,315 477,153 5.22%
-
Net Worth 443,606 423,316 381,551 278,192 254,316 230,012 229,375 55.16%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,759 - - - 5,412 - -
Div Payout % - 3.77% - - - 9.43% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 443,606 423,316 381,551 278,192 254,316 230,012 229,375 55.16%
NOSH 297,722 287,970 284,740 278,192 270,549 270,603 202,987 29.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.36% 24.52% 23.66% 17.74% 24.60% 10.61% 9.74% -
ROE 14.50% 36.13% 38.67% 38.62% 51.15% 24.95% 22.40% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 199.68 229.96 229.43 221.80 198.76 201.05 260.43 -16.21%
EPS 21.60 53.11 51.81 36.10 48.08 21.21 25.31 -10.01%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.49 1.47 1.34 1.00 0.94 0.85 1.13 20.22%
Adjusted Per Share Value based on latest NOSH - 285,700
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 26.72 29.77 29.37 27.74 24.17 24.45 23.76 8.13%
EPS 2.89 6.87 6.63 4.83 5.85 2.58 2.31 16.09%
DPS 0.00 0.26 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.1994 0.1903 0.1715 0.125 0.1143 0.1034 0.1031 55.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.90 5.40 5.10 4.14 3.20 2.76 3.38 -
P/RPS 1.95 2.35 2.22 1.87 1.61 1.37 1.30 31.00%
P/EPS 18.06 10.17 9.84 10.72 6.66 13.01 13.36 22.23%
EY 5.54 9.84 10.16 9.33 15.03 7.68 7.49 -18.19%
DY 0.00 0.37 0.00 0.00 0.00 0.72 0.00 -
P/NAPS 2.62 3.67 3.81 4.14 3.40 3.25 2.99 -8.42%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 27/11/07 22/08/07 30/05/07 28/02/07 28/11/06 -
Price 4.32 4.12 5.15 4.50 3.62 3.18 2.52 -
P/RPS 2.16 1.79 2.24 2.03 1.82 1.58 0.97 70.44%
P/EPS 20.00 7.76 9.94 11.65 7.53 14.99 9.96 59.09%
EY 5.00 12.89 10.06 8.58 13.28 6.67 10.04 -37.14%
DY 0.00 0.49 0.00 0.00 0.00 0.63 0.00 -
P/NAPS 2.90 2.80 3.84 4.50 3.85 3.74 2.23 19.12%

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