[PERDANA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 224.32%
YoY- -32.15%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 69,760 209,983 150,551 78,728 39,812 203,305 163,618 -43.32%
PBT 10,122 19,100 11,836 5,510 1,674 15,564 10,287 -1.07%
Tax -2,488 -5,631 -4,082 -1,910 -564 -4,548 -2,987 -11.46%
NP 7,634 13,469 7,754 3,600 1,110 11,016 7,300 3.02%
-
NP to SH 7,634 13,469 7,754 3,600 1,110 11,016 7,300 3.02%
-
Tax Rate 24.58% 29.48% 34.49% 34.66% 33.69% 29.22% 29.04% -
Total Cost 62,126 196,514 142,797 75,128 38,702 192,289 156,318 -45.91%
-
Net Worth 116,404 113,877 108,737 63,000 100,516 98,705 94,742 14.69%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,272 - - - 3,046 - -
Div Payout % - 24.30% - - - 27.65% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 116,404 113,877 108,737 63,000 100,516 98,705 94,742 14.69%
NOSH 135,354 130,894 129,449 63,000 61,666 60,929 60,732 70.53%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.94% 6.41% 5.15% 4.57% 2.79% 5.42% 4.46% -
ROE 6.56% 11.83% 7.13% 5.71% 1.10% 11.16% 7.71% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 51.54 160.42 116.30 124.97 64.56 333.67 269.41 -66.76%
EPS 5.64 10.29 5.99 2.85 1.80 18.08 12.02 -39.58%
DPS 0.00 2.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.86 0.87 0.84 1.00 1.63 1.62 1.56 -32.74%
Adjusted Per Share Value based on latest NOSH - 64,843
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.14 9.44 6.77 3.54 1.79 9.14 7.35 -43.24%
EPS 0.34 0.61 0.35 0.16 0.05 0.50 0.33 2.00%
DPS 0.00 0.15 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.0523 0.0512 0.0489 0.0283 0.0452 0.0444 0.0426 14.64%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.42 4.80 3.88 4.94 5.60 8.80 10.30 -
P/RPS 8.58 2.99 3.34 3.95 8.67 2.64 3.82 71.42%
P/EPS 78.37 46.65 64.77 86.45 311.11 48.67 85.69 -5.77%
EY 1.28 2.14 1.54 1.16 0.32 2.05 1.17 6.16%
DY 0.00 0.52 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 5.14 5.52 4.62 4.94 3.44 5.43 6.60 -15.33%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 24/02/05 30/11/04 25/08/04 21/05/04 26/02/04 19/11/03 -
Price 4.02 4.76 4.52 2.89 4.18 8.80 10.50 -
P/RPS 7.80 2.97 3.89 2.31 6.47 2.64 3.90 58.67%
P/EPS 71.28 46.26 75.46 50.58 232.22 48.67 87.35 -12.66%
EY 1.40 2.16 1.33 1.98 0.43 2.05 1.14 14.66%
DY 0.00 0.53 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 4.67 5.47 5.38 2.89 2.56 5.43 6.73 -21.60%

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