[PERDANA] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 126.71%
YoY- 587.75%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 494,380 476,028 431,912 279,040 209,983 200,734 157,456 113.97%
PBT 59,269 62,152 61,492 40,488 19,100 15,781 11,020 206.03%
Tax -16,929 -17,354 -16,386 -9,952 -5,631 -5,442 -3,820 169.07%
NP 42,340 44,797 45,106 30,536 13,469 10,338 7,200 224.74%
-
NP to SH 41,323 42,664 42,576 30,536 13,469 10,338 7,200 219.53%
-
Tax Rate 28.56% 27.92% 26.65% 24.58% 29.48% 34.48% 34.66% -
Total Cost 452,040 431,230 386,806 248,504 196,514 190,396 150,256 107.98%
-
Net Worth 133,954 0 106,913 116,404 113,877 108,737 63,000 65.12%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,653 - - - 3,272 - - -
Div Payout % 8.84% - - - 24.30% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 133,954 0 106,913 116,404 113,877 108,737 63,000 65.12%
NOSH 202,961 135,298 135,333 135,354 130,894 129,449 63,000 117.66%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.56% 9.41% 10.44% 10.94% 6.41% 5.15% 4.57% -
ROE 30.85% 0.00% 39.82% 26.23% 11.83% 9.51% 11.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 243.58 351.84 319.15 206.15 160.42 155.07 249.93 -1.69%
EPS 15.27 21.03 31.46 22.56 10.29 7.99 5.70 92.54%
DPS 1.80 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.66 0.00 0.79 0.86 0.87 0.84 1.00 -24.13%
Adjusted Per Share Value based on latest NOSH - 135,354
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.22 21.40 19.41 12.54 9.44 9.02 7.08 113.91%
EPS 1.86 1.92 1.91 1.37 0.61 0.46 0.32 222.24%
DPS 0.16 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0602 0.00 0.0481 0.0523 0.0512 0.0489 0.0283 65.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.22 4.38 4.08 4.42 4.80 3.88 4.94 -
P/RPS 0.91 1.24 1.28 2.14 2.99 2.50 1.98 -40.36%
P/EPS 10.90 13.89 12.97 19.59 46.65 48.58 43.23 -59.98%
EY 9.17 7.20 7.71 5.10 2.14 2.06 2.31 150.08%
DY 0.81 0.00 0.00 0.00 0.52 0.00 0.00 -
P/NAPS 3.36 0.00 5.16 5.14 5.52 4.62 4.94 -22.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 29/08/05 25/05/05 24/02/05 30/11/04 25/08/04 -
Price 2.81 2.69 4.36 4.02 4.76 4.52 2.89 -
P/RPS 1.15 0.76 1.37 1.95 2.97 2.91 1.16 -0.57%
P/EPS 13.80 8.53 13.86 17.82 46.26 56.59 25.29 -33.15%
EY 7.25 11.72 7.22 5.61 2.16 1.77 3.95 49.74%
DY 0.64 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 4.26 0.00 5.52 4.67 5.47 5.38 2.89 29.42%

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