[PERDANA] QoQ TTM 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- 21.04%
YoY- 228.8%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 519,256 522,937 494,380 416,453 347,211 239,931 209,983 83.16%
PBT 59,715 63,642 59,269 53,878 44,336 27,548 19,100 114.25%
Tax -15,718 -16,660 -16,169 -14,565 -11,914 -7,555 -5,631 98.62%
NP 43,997 46,982 43,100 39,313 32,422 19,993 13,469 120.63%
-
NP to SH 42,834 44,863 41,323 37,713 31,157 19,993 13,469 116.71%
-
Tax Rate 26.32% 26.18% 27.28% 27.03% 26.87% 27.42% 29.48% -
Total Cost 475,259 475,955 451,280 377,140 314,789 219,938 196,514 80.46%
-
Net Worth 202,879 0 134,084 0 106,904 116,404 117,821 43.80%
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 3,656 3,656 2,261 2,261 3,385 3,385 5.28%
Div Payout % 8.54% 8.15% 8.85% 6.00% 7.26% 16.93% 25.14% -
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 202,879 0 134,084 0 106,904 116,404 117,821 43.80%
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 8.47% 8.98% 8.72% 9.44% 9.34% 8.33% 6.41% -
ROE 21.11% 0.00% 30.82% 0.00% 29.14% 17.18% 11.43% -
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 255.94 257.86 243.35 307.97 256.58 177.26 155.05 39.80%
EPS 21.11 22.12 20.34 27.89 23.02 14.77 9.95 65.33%
DPS 1.80 1.80 1.80 1.67 1.67 2.50 2.50 -19.71%
NAPS 1.00 0.00 0.66 0.00 0.79 0.86 0.87 9.75%
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 23.34 23.50 22.22 18.72 15.61 10.78 9.44 83.14%
EPS 1.93 2.02 1.86 1.70 1.40 0.90 0.61 115.97%
DPS 0.16 0.16 0.16 0.10 0.10 0.15 0.15 4.40%
NAPS 0.0912 0.00 0.0603 0.00 0.048 0.0523 0.053 43.74%
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 1.27 1.12 0.91 1.42 1.59 2.49 3.10 -44.92%
P/EPS 15.35 13.11 10.91 15.71 17.72 29.92 48.26 -53.50%
EY 6.52 7.63 9.16 6.37 5.64 3.34 2.07 115.32%
DY 0.56 0.62 0.81 0.38 0.41 0.57 0.52 5.07%
P/NAPS 3.24 0.00 3.36 0.00 5.16 5.14 5.52 -29.96%
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 1.35 1.25 1.15 0.87 1.70 2.27 3.07 -42.26%
P/EPS 16.39 14.56 13.81 9.65 18.94 27.22 47.86 -51.14%
EY 6.10 6.87 7.24 10.37 5.28 3.67 2.09 104.63%
DY 0.52 0.56 0.64 0.62 0.38 0.62 0.53 -1.26%
P/NAPS 3.46 0.00 4.26 0.00 5.52 4.67 5.47 -26.37%

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