[PERDANA] YoY Annualized Quarter 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- 39.43%
YoY- 491.33%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 604,608 617,038 481,664 431,912 157,456 236,822 226,708 17.74%
PBT 106,750 103,896 62,384 61,492 11,020 14,848 15,728 37.55%
Tax -13,788 5,550 -15,484 -16,386 -3,820 -4,236 -4,414 20.88%
NP 92,962 109,446 46,900 45,106 7,200 10,612 11,314 42.00%
-
NP to SH 74,516 107,438 45,598 42,576 7,200 10,612 11,314 36.87%
-
Tax Rate 12.92% -5.34% 24.82% 26.65% 34.66% 28.53% 28.06% -
Total Cost 511,646 507,592 434,764 386,806 150,256 226,210 215,394 15.49%
-
Net Worth 470,188 278,192 213,169 106,913 63,000 92,356 71,612 36.80%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 470,188 278,192 213,169 106,913 63,000 92,356 71,612 36.80%
NOSH 297,587 278,192 203,018 135,333 63,000 60,364 40,007 39.67%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 15.38% 17.74% 9.74% 10.44% 4.57% 4.48% 4.99% -
ROE 15.85% 38.62% 21.39% 39.82% 11.43% 11.49% 15.80% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 203.17 221.80 237.25 319.15 249.93 392.32 566.67 -15.70%
EPS 25.04 36.10 22.46 31.46 5.70 17.58 28.28 -2.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.00 1.05 0.79 1.00 1.53 1.79 -2.05%
Adjusted Per Share Value based on latest NOSH - 135,322
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.17 27.73 21.65 19.41 7.08 10.64 10.19 17.73%
EPS 3.35 4.83 2.05 1.91 0.32 0.48 0.51 36.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2113 0.125 0.0958 0.0481 0.0283 0.0415 0.0322 36.78%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.86 4.14 3.24 4.08 4.94 3.78 3.56 -
P/RPS 1.90 1.87 1.37 1.28 1.98 0.96 0.63 20.17%
P/EPS 15.42 10.72 14.43 12.97 43.23 21.50 12.59 3.43%
EY 6.49 9.33 6.93 7.71 2.31 4.65 7.94 -3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 4.14 3.09 5.16 4.94 2.47 1.99 3.45%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 22/08/07 29/08/06 29/08/05 25/08/04 28/08/03 30/08/02 -
Price 3.54 4.50 3.46 4.36 2.89 6.85 3.50 -
P/RPS 1.74 2.03 1.46 1.37 1.16 1.75 0.62 18.74%
P/EPS 14.14 11.65 15.41 13.86 25.29 38.96 12.38 2.23%
EY 7.07 8.58 6.49 7.22 3.95 2.57 8.08 -2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 4.50 3.30 5.52 2.89 4.48 1.96 2.24%

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