[PERDANA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.56%
YoY- 157.82%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 142,515 98,317 137,359 141,065 146,196 69,760 59,432 79.44%
PBT 16,697 14,495 12,655 15,868 20,624 10,122 7,264 74.43%
Tax -4,763 -2,979 -3,153 -4,823 -5,705 -2,488 -1,549 111.89%
NP 11,934 11,516 9,502 11,045 14,919 7,634 5,715 63.59%
-
NP to SH 11,625 11,174 9,325 10,710 13,654 7,634 5,715 60.74%
-
Tax Rate 28.53% 20.55% 24.92% 30.39% 27.66% 24.58% 21.32% -
Total Cost 130,581 86,801 127,857 130,020 131,277 62,126 53,717 81.08%
-
Net Worth 213,023 0 134,084 0 106,904 116,404 117,821 48.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,656 - - - 3,385 -
Div Payout % - - 39.22% - - - 59.24% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 213,023 0 134,084 0 106,904 116,404 117,821 48.57%
NOSH 202,879 202,794 203,159 135,227 135,322 135,354 135,426 31.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.37% 11.71% 6.92% 7.83% 10.20% 10.94% 9.62% -
ROE 5.46% 0.00% 6.95% 0.00% 12.77% 6.56% 4.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.25 48.48 67.61 104.32 108.04 51.54 43.89 36.94%
EPS 5.73 4.13 3.45 5.28 10.09 5.64 4.22 22.68%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 2.50 -
NAPS 1.05 0.00 0.66 0.00 0.79 0.86 0.87 13.39%
Adjusted Per Share Value based on latest NOSH - 135,227
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.41 4.42 6.17 6.34 6.57 3.14 2.67 79.58%
EPS 0.52 0.50 0.42 0.48 0.61 0.34 0.26 58.94%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.15 -
NAPS 0.0957 0.00 0.0603 0.00 0.048 0.0523 0.053 48.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.24 2.90 2.22 4.38 4.08 4.42 4.80 -
P/RPS 4.61 5.98 3.28 4.20 3.78 8.58 10.94 -43.88%
P/EPS 56.54 52.63 48.37 55.30 40.44 78.37 113.74 -37.32%
EY 1.77 1.90 2.07 1.81 2.47 1.28 0.88 59.54%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.52 -
P/NAPS 3.09 0.00 3.36 0.00 5.16 5.14 5.52 -32.14%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 24/11/05 29/08/05 25/05/05 24/02/05 -
Price 3.46 3.22 2.81 2.69 4.36 4.02 4.76 -
P/RPS 4.93 6.64 4.16 2.58 4.04 7.80 10.85 -40.98%
P/EPS 60.38 58.44 61.22 33.96 43.21 71.28 112.80 -34.14%
EY 1.66 1.71 1.63 2.94 2.31 1.40 0.89 51.69%
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.53 -
P/NAPS 3.30 0.00 4.26 0.00 5.52 4.67 5.47 -28.66%

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