[PERDANA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.59%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 431,912 279,040 209,983 200,734 157,456 159,248 203,305 65.33%
PBT 61,492 40,488 19,100 15,781 11,020 6,696 15,564 150.12%
Tax -16,386 -9,952 -5,631 -5,442 -3,820 -2,256 -4,548 135.20%
NP 45,106 30,536 13,469 10,338 7,200 4,440 11,016 156.16%
-
NP to SH 42,576 30,536 13,469 10,338 7,200 4,440 11,016 146.48%
-
Tax Rate 26.65% 24.58% 29.48% 34.48% 34.66% 33.69% 29.22% -
Total Cost 386,806 248,504 196,514 190,396 150,256 154,808 192,289 59.42%
-
Net Worth 106,913 116,404 113,877 108,737 63,000 100,516 98,705 5.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,272 - - - 3,046 -
Div Payout % - - 24.30% - - - 27.65% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 106,913 116,404 113,877 108,737 63,000 100,516 98,705 5.47%
NOSH 135,333 135,354 130,894 129,449 63,000 61,666 60,929 70.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.44% 10.94% 6.41% 5.15% 4.57% 2.79% 5.42% -
ROE 39.82% 26.23% 11.83% 9.51% 11.43% 4.42% 11.16% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 319.15 206.15 160.42 155.07 249.93 258.24 333.67 -2.92%
EPS 31.46 22.56 10.29 7.99 5.70 7.20 18.08 44.71%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 5.00 -
NAPS 0.79 0.86 0.87 0.84 1.00 1.63 1.62 -38.07%
Adjusted Per Share Value based on latest NOSH - 135,309
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.41 12.54 9.44 9.02 7.08 7.16 9.14 65.29%
EPS 1.91 1.37 0.61 0.46 0.32 0.20 0.50 144.56%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.14 -
NAPS 0.0481 0.0523 0.0512 0.0489 0.0283 0.0452 0.0444 5.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.08 4.42 4.80 3.88 4.94 5.60 8.80 -
P/RPS 1.28 2.14 2.99 2.50 1.98 2.17 2.64 -38.31%
P/EPS 12.97 19.59 46.65 48.58 43.23 77.78 48.67 -58.62%
EY 7.71 5.10 2.14 2.06 2.31 1.29 2.05 142.03%
DY 0.00 0.00 0.52 0.00 0.00 0.00 0.57 -
P/NAPS 5.16 5.14 5.52 4.62 4.94 3.44 5.43 -3.34%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 24/02/05 30/11/04 25/08/04 21/05/04 26/02/04 -
Price 4.36 4.02 4.76 4.52 2.89 4.18 8.80 -
P/RPS 1.37 1.95 2.97 2.91 1.16 1.62 2.64 -35.44%
P/EPS 13.86 17.82 46.26 56.59 25.29 58.06 48.67 -56.74%
EY 7.22 5.61 2.16 1.77 3.95 1.72 2.05 131.66%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.57 -
P/NAPS 5.52 4.67 5.47 5.38 2.89 2.56 5.43 1.10%

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