[PERDANA] QoQ Cumulative 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- -43.32%
YoY- 587.75%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 494,380 357,021 215,956 69,760 209,983 150,551 78,728 239.23%
PBT 59,269 46,614 30,746 10,122 19,100 11,836 5,510 385.18%
Tax -16,929 -13,016 -8,193 -2,488 -5,631 -4,082 -1,910 326.58%
NP 42,340 33,598 22,553 7,634 13,469 7,754 3,600 414.85%
-
NP to SH 41,323 31,998 21,288 7,634 13,469 7,754 3,600 406.59%
-
Tax Rate 28.56% 27.92% 26.65% 24.58% 29.48% 34.49% 34.66% -
Total Cost 452,040 323,423 193,403 62,126 196,514 142,797 75,128 229.73%
-
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% 19.91% 6.56% 11.83% 7.13% 5.71% -
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 243.58 263.88 159.57 51.54 160.42 116.30 124.97 55.84%
EPS 15.27 15.77 15.73 5.64 10.29 5.99 2.85 205.25%
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 16.05 9.71 3.14 9.44 6.77 3.54 239.13%
EPS 1.86 1.44 0.96 0.34 0.61 0.35 0.16 410.88%
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 1.66 2.56 8.58 2.99 3.34 3.95 -62.31%
P/EPS 10.90 18.52 25.94 78.37 46.65 64.77 86.45 -74.76%
EY 9.17 5.40 3.86 1.28 2.14 1.54 1.16 295.34%
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 1.02 2.73 7.80 2.97 3.89 2.31 -37.10%
P/EPS 13.80 11.37 27.72 71.28 46.26 75.46 50.58 -57.83%
EY 7.25 8.79 3.61 1.40 2.16 1.33 1.98 137.00%
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