[PERDANA] QoQ 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- 33.58%
YoY- 587.75%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 137,359 141,065 146,196 69,760 59,432 71,823 38,916 131.28%
PBT 12,655 15,868 20,624 10,122 7,264 6,326 3,836 121.12%
Tax -3,153 -4,823 -5,705 -2,488 -1,549 -2,172 -1,346 76.10%
NP 9,502 11,045 14,919 7,634 5,715 4,154 2,490 143.60%
-
NP to SH 9,325 10,710 13,654 7,634 5,715 4,154 2,490 140.57%
-
Tax Rate 24.92% 30.39% 27.66% 24.58% 21.32% 34.33% 35.09% -
Total Cost 127,857 130,020 131,277 62,126 53,717 67,669 36,426 130.43%
-
Net Worth 134,084 0 106,904 116,404 117,821 113,659 125,148 4.69%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,656 - - - 3,385 - - -
Div Payout % 39.22% - - - 59.24% - - -
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 134,084 0 106,904 116,404 117,821 113,659 125,148 4.69%
NOSH 203,159 135,227 135,322 135,354 135,426 135,309 64,843 113.67%
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 6.92% 7.83% 10.20% 10.94% 9.62% 5.78% 6.40% -
ROE 6.95% 0.00% 12.77% 6.56% 4.85% 3.65% 1.99% -
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 67.61 104.32 108.04 51.54 43.89 53.08 60.02 8.23%
EPS 3.45 5.28 10.09 5.64 4.22 3.07 3.84 -6.87%
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 1.93 -51.00%
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 6.17 6.34 6.57 3.14 2.67 3.23 1.75 131.11%
EPS 0.42 0.48 0.61 0.34 0.26 0.19 0.11 143.69%
DPS 0.16 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0603 0.00 0.048 0.0523 0.053 0.0511 0.0562 4.79%
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 3.28 4.20 3.78 8.58 10.94 7.31 8.23 -45.75%
P/EPS 48.37 55.30 40.44 78.37 113.74 126.38 128.65 -47.81%
EY 2.07 1.81 2.47 1.28 0.88 0.79 0.78 91.34%
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 2.56 19.81%
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 4.16 2.58 4.04 7.80 10.85 8.52 4.82 -9.32%
P/EPS 61.22 33.96 43.21 71.28 112.80 147.23 75.26 -12.82%
EY 1.63 2.94 2.31 1.40 0.89 0.68 1.33 14.48%
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 1.50 100.16%

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