[PERDANA] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -6.49%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/03/02 31/12/01 CAGR
Revenue 544,036 494,380 209,983 203,305 253,137 0 174,467 25.52%
PBT 68,245 59,269 19,100 15,564 16,684 -36,066 16,059 33.53%
Tax -10,524 -16,929 -5,631 -4,548 -4,903 36,066 -4,557 18.21%
NP 57,721 42,340 13,469 11,016 11,781 0 11,502 38.04%
-
NP to SH 57,395 41,323 13,469 11,016 11,781 -36,066 11,341 38.28%
-
Tax Rate 15.42% 28.56% 29.48% 29.22% 29.39% - 28.38% -
Total Cost 486,315 452,040 196,514 192,289 241,356 0 162,965 24.42%
-
Net Worth 230,012 133,954 113,877 98,705 79,322 -336,123 60,981 30.39%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/03/02 31/12/01 CAGR
Div 5,412 3,653 3,272 3,046 2,104 - 2,869 13.52%
Div Payout % 9.43% 8.84% 24.30% 27.65% 17.86% - 25.30% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/03/02 31/12/01 CAGR
Net Worth 230,012 133,954 113,877 98,705 79,322 -336,123 60,981 30.39%
NOSH 270,603 202,961 130,894 60,929 40,470 35,872 35,871 49.76%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/03/02 31/12/01 CAGR
NP Margin 10.61% 8.56% 6.41% 5.42% 4.65% 0.00% 6.59% -
ROE 24.95% 30.85% 11.83% 11.16% 14.85% 0.00% 18.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/03/02 31/12/01 CAGR
RPS 201.05 243.58 160.42 333.67 625.48 0.00 486.36 -16.18%
EPS 21.21 15.27 10.29 18.08 29.11 -100.54 28.76 -5.90%
DPS 2.00 1.80 2.50 5.00 5.20 0.00 8.00 -24.20%
NAPS 0.85 0.66 0.87 1.62 1.96 -9.37 1.70 -12.93%
Adjusted Per Share Value based on latest NOSH - 61,523
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/03/02 31/12/01 CAGR
RPS 24.45 22.22 9.44 9.14 11.38 0.00 7.84 25.52%
EPS 2.58 1.86 0.61 0.50 0.53 -1.62 0.51 38.27%
DPS 0.24 0.16 0.15 0.14 0.09 0.00 0.13 13.03%
NAPS 0.1034 0.0602 0.0512 0.0444 0.0357 -0.1511 0.0274 30.40%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/03/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 29/03/02 31/12/01 -
Price 2.76 2.22 4.80 8.80 2.68 4.20 3.90 -
P/RPS 1.37 0.91 2.99 2.64 0.43 0.00 0.80 11.35%
P/EPS 13.01 10.90 46.65 48.67 9.21 -4.18 12.34 1.06%
EY 7.68 9.17 2.14 2.05 10.86 -23.94 8.11 -1.08%
DY 0.72 0.81 0.52 0.57 1.94 0.00 2.05 -18.87%
P/NAPS 3.25 3.36 5.52 5.43 1.37 0.00 2.29 7.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/03/02 31/12/01 CAGR
Date 28/02/07 28/02/06 24/02/05 26/02/04 28/02/03 31/05/02 28/02/02 -
Price 3.18 2.81 4.76 8.80 2.11 3.90 3.96 -
P/RPS 1.58 1.15 2.97 2.64 0.34 0.00 0.81 14.28%
P/EPS 14.99 13.80 46.26 48.67 7.25 -3.88 12.53 3.64%
EY 6.67 7.25 2.16 2.05 13.80 -25.78 7.98 -3.52%
DY 0.63 0.64 0.53 0.57 2.46 0.00 2.02 -20.77%
P/NAPS 3.74 4.26 5.47 5.43 1.08 0.00 2.33 9.92%

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