[PERDANA] QoQ TTM 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- 48.44%
YoY- 99.43%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 494,380 416,453 347,211 239,931 209,983 190,238 163,622 108.57%
PBT 59,269 53,878 44,336 27,548 19,100 17,113 13,650 165.44%
Tax -16,169 -14,565 -11,914 -7,555 -5,631 -5,643 -4,340 139.74%
NP 43,100 39,313 32,422 19,993 13,469 11,470 9,310 176.99%
-
NP to SH 41,323 37,713 31,157 19,993 13,469 11,470 9,310 169.34%
-
Tax Rate 27.28% 27.03% 26.87% 27.42% 29.48% 32.97% 31.79% -
Total Cost 451,280 377,140 314,789 219,938 196,514 178,768 154,312 104.10%
-
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 2,261 2,261 3,385 3,385 3,076 3,076 12.16%
Div Payout % 8.85% 6.00% 7.26% 16.93% 25.14% 26.82% 33.04% -
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 8.72% 9.44% 9.34% 8.33% 6.41% 6.03% 5.69% -
ROE 30.82% 0.00% 29.14% 17.18% 11.43% 10.09% 7.44% -
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 243.35 307.97 256.58 177.26 155.05 140.59 252.33 -2.38%
EPS 20.34 27.89 23.02 14.77 9.95 8.48 14.36 26.04%
DPS 1.80 1.67 1.67 2.50 2.50 2.27 4.74 -47.46%
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 22.22 18.72 15.61 10.78 9.44 8.55 7.35 108.65%
EPS 1.86 1.70 1.40 0.90 0.61 0.52 0.42 168.94%
DPS 0.16 0.10 0.10 0.15 0.15 0.14 0.14 9.28%
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 0.91 1.42 1.59 2.49 3.10 2.76 1.96 -39.95%
P/EPS 10.91 15.71 17.72 29.92 48.26 45.77 34.41 -53.40%
EY 9.16 6.37 5.64 3.34 2.07 2.18 2.91 114.33%
DY 0.81 0.38 0.41 0.57 0.52 0.59 0.96 -10.68%
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 1.15 0.87 1.70 2.27 3.07 3.21 1.15 0.00%
P/EPS 13.81 9.65 18.94 27.22 47.86 53.32 20.13 -22.16%
EY 7.24 10.37 5.28 3.67 2.09 1.88 4.97 28.41%
DY 0.64 0.62 0.38 0.62 0.53 0.50 1.64 -46.50%
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