[PERDANA] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 166.47%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 254,887 605,684 694,253 662,209 544,036 494,380 209,983 3.28%
PBT -72,897 48,701 119,481 170,330 68,245 59,269 19,100 -
Tax 491 -12,351 -14,903 -7,949 -10,524 -16,929 -5,631 -
NP -72,406 36,350 104,578 162,381 57,721 42,340 13,469 -
-
NP to SH -72,002 29,317 87,668 152,941 57,395 41,323 13,469 -
-
Tax Rate - 25.36% 12.47% 4.67% 15.42% 28.56% 29.48% -
Total Cost 327,293 569,334 589,675 499,828 486,315 452,040 196,514 8.86%
-
Net Worth 374,686 562,529 544,612 423,316 230,012 133,954 113,877 21.94%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 5,952 5,952 5,759 5,412 3,653 3,272 -
Div Payout % - 20.30% 6.79% 3.77% 9.43% 8.84% 24.30% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 374,686 562,529 544,612 423,316 230,012 133,954 113,877 21.94%
NOSH 334,541 297,634 297,602 287,970 270,603 202,961 130,894 16.92%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -28.41% 6.00% 15.06% 24.52% 10.61% 8.56% 6.41% -
ROE -19.22% 5.21% 16.10% 36.13% 24.95% 30.85% 11.83% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 76.19 203.50 233.28 229.96 201.05 243.58 160.42 -11.66%
EPS -21.53 9.85 29.46 53.11 21.21 15.27 10.29 -
DPS 0.00 2.00 2.00 2.00 2.00 1.80 2.50 -
NAPS 1.12 1.89 1.83 1.47 0.85 0.66 0.87 4.29%
Adjusted Per Share Value based on latest NOSH - 297,614
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.46 27.23 31.21 29.77 24.45 22.22 9.44 3.28%
EPS -3.24 1.32 3.94 6.87 2.58 1.86 0.61 -
DPS 0.00 0.27 0.27 0.26 0.24 0.16 0.15 -
NAPS 0.1684 0.2529 0.2448 0.1903 0.1034 0.0602 0.0512 21.93%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.06 1.45 1.25 5.40 2.76 2.22 4.80 -
P/RPS 1.39 0.71 0.54 2.35 1.37 0.91 2.99 -11.97%
P/EPS -4.93 14.72 4.24 10.17 13.01 10.90 46.65 -
EY -20.30 6.79 23.57 9.84 7.68 9.17 2.14 -
DY 0.00 1.38 1.60 0.37 0.72 0.81 0.52 -
P/NAPS 0.95 0.77 0.68 3.67 3.25 3.36 5.52 -25.40%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 28/02/06 24/02/05 -
Price 0.90 1.35 1.35 4.12 3.18 2.81 4.76 -
P/RPS 1.18 0.66 0.58 1.79 1.58 1.15 2.97 -14.25%
P/EPS -4.18 13.71 4.58 7.76 14.99 13.80 46.26 -
EY -23.91 7.30 21.82 12.89 6.67 7.25 2.16 -
DY 0.00 1.48 1.48 0.49 0.63 0.64 0.53 -
P/NAPS 0.80 0.71 0.74 2.80 3.74 4.26 5.47 -27.40%

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