[PERDANA] QoQ Cumulative 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- 115.39%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 215,956 69,760 209,983 150,551 78,728 39,812 203,305 4.11%
PBT 30,746 10,122 19,100 11,836 5,510 1,674 15,564 57.50%
Tax -8,193 -2,488 -5,631 -4,082 -1,910 -564 -4,548 48.10%
NP 22,553 7,634 13,469 7,754 3,600 1,110 11,016 61.30%
-
NP to SH 21,288 7,634 13,469 7,754 3,600 1,110 11,016 55.20%
-
Tax Rate 26.65% 24.58% 29.48% 34.49% 34.66% 33.69% 29.22% -
Total Cost 193,403 62,126 196,514 142,797 75,128 38,702 192,289 0.38%
-
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 19.91% 6.56% 11.83% 7.13% 5.71% 1.10% 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 159.57 51.54 160.42 116.30 124.97 64.56 333.67 -38.87%
EPS 15.73 5.64 10.29 5.99 2.85 1.80 18.08 -8.87%
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 9.71 3.14 9.44 6.77 3.54 1.79 9.14 4.11%
EPS 0.96 0.34 0.61 0.35 0.16 0.05 0.50 54.53%
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 2.56 8.58 2.99 3.34 3.95 8.67 2.64 -2.03%
P/EPS 25.94 78.37 46.65 64.77 86.45 311.11 48.67 -34.28%
EY 3.86 1.28 2.14 1.54 1.16 0.32 2.05 52.54%
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 2.73 7.80 2.97 3.89 2.31 6.47 2.64 2.26%
P/EPS 27.72 71.28 46.26 75.46 50.58 232.22 48.67 -31.31%
EY 3.61 1.40 2.16 1.33 1.98 0.43 2.05 45.87%
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