[PERDANA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 37.32%
YoY- 187.2%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 604,608 594,492 662,209 653,288 617,038 537,744 544,036 7.29%
PBT 106,750 91,548 170,330 158,862 103,896 99,076 68,245 34.78%
Tax -13,788 -12,108 -7,949 -4,298 5,550 33,224 -10,524 19.75%
NP 92,962 79,440 162,381 154,564 109,446 132,300 57,721 37.43%
-
NP to SH 74,516 64,308 152,941 147,533 107,438 130,080 57,395 19.02%
-
Tax Rate 12.92% 13.23% 4.67% 2.71% -5.34% -33.53% 15.42% -
Total Cost 511,646 515,052 499,828 498,724 507,592 405,444 486,315 3.44%
-
Net Worth 470,188 443,606 423,316 381,551 278,192 254,316 230,012 61.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,759 - - - 5,412 -
Div Payout % - - 3.77% - - - 9.43% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 470,188 443,606 423,316 381,551 278,192 254,316 230,012 61.13%
NOSH 297,587 297,722 287,970 284,740 278,192 270,549 270,603 6.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.38% 13.36% 24.52% 23.66% 17.74% 24.60% 10.61% -
ROE 15.85% 14.50% 36.13% 38.67% 38.62% 51.15% 24.95% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 203.17 199.68 229.96 229.43 221.80 198.76 201.05 0.70%
EPS 25.04 21.60 53.11 51.81 36.10 48.08 21.21 11.71%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.58 1.49 1.47 1.34 1.00 0.94 0.85 51.23%
Adjusted Per Share Value based on latest NOSH - 297,600
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.18 26.72 29.77 29.37 27.74 24.17 24.45 7.31%
EPS 3.35 2.89 6.87 6.63 4.83 5.85 2.58 19.03%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.24 -
NAPS 0.2114 0.1994 0.1903 0.1715 0.125 0.1143 0.1034 61.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.86 3.90 5.40 5.10 4.14 3.20 2.76 -
P/RPS 1.90 1.95 2.35 2.22 1.87 1.61 1.37 24.38%
P/EPS 15.42 18.06 10.17 9.84 10.72 6.66 13.01 12.00%
EY 6.49 5.54 9.84 10.16 9.33 15.03 7.68 -10.62%
DY 0.00 0.00 0.37 0.00 0.00 0.00 0.72 -
P/NAPS 2.44 2.62 3.67 3.81 4.14 3.40 3.25 -17.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 30/05/07 28/02/07 -
Price 3.54 4.32 4.12 5.15 4.50 3.62 3.18 -
P/RPS 1.74 2.16 1.79 2.24 2.03 1.82 1.58 6.64%
P/EPS 14.14 20.00 7.76 9.94 11.65 7.53 14.99 -3.82%
EY 7.07 5.00 12.89 10.06 8.58 13.28 6.67 3.96%
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.63 -
P/NAPS 2.24 2.90 2.80 3.84 4.50 3.85 3.74 -28.96%

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