[PERDANA] QoQ 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- 124.32%
YoY- -22.31%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter 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 59,432 71,823 38,916 39,812 39,687 45,207 33.50%
PBT 10,122 7,264 6,326 3,836 1,674 5,277 2,863 131.89%
Tax -2,488 -1,549 -2,172 -1,346 -564 -1,561 -869 101.50%
NP 7,634 5,715 4,154 2,490 1,110 3,716 1,994 144.52%
-
NP to SH 7,634 5,715 4,154 2,490 1,110 3,716 1,994 144.52%
-
Tax Rate 24.58% 21.32% 34.33% 35.09% 33.69% 29.58% 30.35% -
Total Cost 62,126 53,717 67,669 36,426 38,702 35,971 43,213 27.35%
-
Net Worth 116,404 117,821 113,659 125,148 100,516 99,667 96,007 13.69%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,385 - - - 3,076 - -
Div Payout % - 59.24% - - - 82.78% - -
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 116,404 117,821 113,659 125,148 100,516 99,667 96,007 13.69%
NOSH 135,354 135,426 135,309 64,843 61,666 61,523 61,543 69.03%
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% 9.62% 5.78% 6.40% 2.79% 9.36% 4.41% -
ROE 6.56% 4.85% 3.65% 1.99% 1.10% 3.73% 2.08% -
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 43.89 53.08 60.02 64.56 64.51 73.46 -21.02%
EPS 5.64 4.22 3.07 3.84 1.80 6.04 3.24 44.65%
DPS 0.00 2.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.86 0.87 0.84 1.93 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 3.13 2.67 3.23 1.75 1.79 1.78 2.03 33.42%
EPS 0.34 0.26 0.19 0.11 0.05 0.17 0.09 142.36%
DPS 0.00 0.15 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.0523 0.0529 0.0511 0.0562 0.0452 0.0448 0.0431 13.75%
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 10.94 7.31 8.23 8.67 13.64 14.02 -27.89%
P/EPS 78.37 113.74 126.38 128.65 311.11 145.70 317.90 -60.65%
EY 1.28 0.88 0.79 0.78 0.32 0.69 0.31 157.15%
DY 0.00 0.52 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 5.14 5.52 4.62 2.56 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 10.85 8.52 4.82 6.47 13.64 14.29 -33.18%
P/EPS 71.28 112.80 147.23 75.26 232.22 145.70 324.07 -63.52%
EY 1.40 0.89 0.68 1.33 0.43 0.69 0.31 172.96%
DY 0.00 0.53 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 4.67 5.47 5.38 1.50 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