[PERDANA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -59.69%
YoY- -47.17%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Revenue 537,744 393,268 279,040 159,248 251,188 0 55,561 57.41%
PBT 99,076 57,980 40,488 6,696 11,788 -32,712 3,373 96.53%
Tax 33,224 -11,916 -9,952 -2,256 -3,384 0 -993 -
NP 132,300 46,064 30,536 4,440 8,404 -32,712 2,380 123.25%
-
NP to SH 130,080 44,696 30,536 4,440 8,404 -32,712 2,380 122.50%
-
Tax Rate -33.53% 20.55% 24.58% 33.69% 28.71% - 29.44% -
Total Cost 405,444 347,204 248,504 154,808 242,784 32,712 53,181 50.08%
-
Net Worth 254,316 0 116,404 100,516 89,366 -308,109 70,309 29.30%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Net Worth 254,316 0 116,404 100,516 89,366 -308,109 70,309 29.30%
NOSH 270,549 202,794 135,354 61,666 59,183 35,868 35,872 49.76%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
NP Margin 24.60% 11.71% 10.94% 2.79% 3.35% 0.00% 4.28% -
ROE 51.15% 0.00% 26.23% 4.42% 9.40% 0.00% 3.39% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
RPS 198.76 193.92 206.15 258.24 424.43 0.00 154.89 5.11%
EPS 48.08 16.52 22.56 7.20 14.20 -91.20 5.95 51.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.00 0.86 1.63 1.51 -8.59 1.96 -13.66%
Adjusted Per Share Value based on latest NOSH - 61,666
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
RPS 24.17 17.68 12.54 7.16 11.29 0.00 2.50 57.38%
EPS 5.85 2.01 1.37 0.20 0.38 -1.47 0.11 121.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.00 0.0523 0.0452 0.0402 -0.1385 0.0316 29.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/06/01 29/03/02 -
Price 3.20 2.90 4.42 5.60 2.00 3.38 4.20 -
P/RPS 1.61 1.50 2.14 2.17 0.47 0.00 2.71 -9.88%
P/EPS 6.66 13.16 19.59 77.78 14.08 -3.71 63.30 -36.24%
EY 15.03 7.60 5.10 1.29 7.10 -26.98 1.58 56.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 0.00 5.14 3.44 1.32 0.00 2.14 9.69%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Date 30/05/07 30/05/06 25/05/05 21/05/04 29/05/03 03/10/01 31/05/02 -
Price 3.62 3.22 4.02 4.18 2.21 3.24 3.90 -
P/RPS 1.82 1.66 1.95 1.62 0.52 0.00 2.52 -6.29%
P/EPS 7.53 14.61 17.82 58.06 15.56 -3.55 58.78 -33.68%
EY 13.28 6.84 5.61 1.72 6.43 -28.15 1.70 50.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 0.00 4.67 2.56 1.46 0.00 1.99 14.10%

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