[PERDANA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 55.84%
YoY- 234.66%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 522,937 494,380 416,453 347,211 239,931 209,983 190,238 96.35%
PBT 63,642 59,269 53,878 44,336 27,548 19,100 17,113 140.22%
Tax -16,660 -16,169 -14,565 -11,914 -7,555 -5,631 -5,643 105.93%
NP 46,982 43,100 39,313 32,422 19,993 13,469 11,470 156.22%
-
NP to SH 44,863 41,323 37,713 31,157 19,993 13,469 11,470 148.45%
-
Tax Rate 26.18% 27.28% 27.03% 26.87% 27.42% 29.48% 32.97% -
Total Cost 475,955 451,280 377,140 314,789 219,938 196,514 178,768 92.21%
-
Net Worth 0 134,084 0 106,904 116,404 117,821 113,659 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,656 3,656 2,261 2,261 3,385 3,385 3,076 12.21%
Div Payout % 8.15% 8.85% 6.00% 7.26% 16.93% 25.14% 26.82% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 134,084 0 106,904 116,404 117,821 113,659 -
NOSH 202,794 203,159 135,227 135,322 135,354 135,426 135,309 30.99%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.98% 8.72% 9.44% 9.34% 8.33% 6.41% 6.03% -
ROE 0.00% 30.82% 0.00% 29.14% 17.18% 11.43% 10.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 257.86 243.35 307.97 256.58 177.26 155.05 140.59 49.89%
EPS 22.12 20.34 27.89 23.02 14.77 9.95 8.48 89.60%
DPS 1.80 1.80 1.67 1.67 2.50 2.50 2.27 -14.34%
NAPS 0.00 0.66 0.00 0.79 0.86 0.87 0.84 -
Adjusted Per Share Value based on latest NOSH - 135,322
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.50 22.22 18.72 15.61 10.78 9.44 8.55 96.33%
EPS 2.02 1.86 1.70 1.40 0.90 0.61 0.52 147.31%
DPS 0.16 0.16 0.10 0.10 0.15 0.15 0.14 9.31%
NAPS 0.00 0.0603 0.00 0.048 0.0523 0.053 0.0511 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.90 2.22 4.38 4.08 4.42 4.80 3.88 -
P/RPS 1.12 0.91 1.42 1.59 2.49 3.10 2.76 -45.21%
P/EPS 13.11 10.91 15.71 17.72 29.92 48.26 45.77 -56.58%
EY 7.63 9.16 6.37 5.64 3.34 2.07 2.18 130.69%
DY 0.62 0.81 0.38 0.41 0.57 0.52 0.59 3.36%
P/NAPS 0.00 3.36 0.00 5.16 5.14 5.52 4.62 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 24/11/05 29/08/05 25/05/05 24/02/05 30/11/04 -
Price 3.22 2.81 2.69 4.36 4.02 4.76 4.52 -
P/RPS 1.25 1.15 0.87 1.70 2.27 3.07 3.21 -46.70%
P/EPS 14.56 13.81 9.65 18.94 27.22 47.86 53.32 -57.94%
EY 6.87 7.24 10.37 5.28 3.67 2.09 1.88 137.43%
DY 0.56 0.64 0.62 0.38 0.62 0.53 0.50 7.85%
P/NAPS 0.00 4.26 0.00 5.52 4.67 5.47 5.38 -

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