[PERDANA] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 66.83%
YoY- 108.32%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 181,447 155,645 141,065 71,823 45,207 70,422 68,670 17.57%
PBT 67,199 21,557 15,868 6,326 2,863 6,565 5,543 51.53%
Tax -5,999 -6,395 -4,823 -2,172 -869 -1,849 -1,403 27.38%
NP 61,200 15,162 11,045 4,154 1,994 4,716 4,140 56.62%
-
NP to SH 56,931 15,728 10,710 4,154 1,994 4,716 4,140 54.75%
-
Tax Rate 8.93% 29.67% 30.39% 34.33% 30.35% 28.16% 25.31% -
Total Cost 120,247 140,483 130,020 67,669 43,213 65,706 64,530 10.92%
-
Net Worth 398,784 229,324 0 113,659 96,007 79,349 -316,737 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 398,784 229,324 0 113,659 96,007 79,349 -316,737 -
NOSH 297,600 202,941 135,227 135,309 61,543 40,901 35,870 42.25%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 33.73% 9.74% 7.83% 5.78% 4.41% 6.70% 6.03% -
ROE 14.28% 6.86% 0.00% 3.65% 2.08% 5.94% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.97 76.69 104.32 53.08 73.46 172.17 191.44 -17.35%
EPS 19.13 7.75 5.28 3.07 3.24 11.53 10.35 10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.13 0.00 0.84 1.56 1.94 -8.83 -
Adjusted Per Share Value based on latest NOSH - 135,309
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.16 7.00 6.34 3.23 2.03 3.17 3.09 17.55%
EPS 2.56 0.71 0.48 0.19 0.09 0.21 0.19 54.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1792 0.1031 0.00 0.0511 0.0432 0.0357 -0.1424 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 5.10 3.38 4.38 3.88 10.30 3.20 3.22 -
P/RPS 8.36 4.41 4.20 7.31 14.02 1.86 1.68 30.64%
P/EPS 26.66 43.61 55.30 126.38 317.90 27.75 27.90 -0.75%
EY 3.75 2.29 1.81 0.79 0.31 3.60 3.58 0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 2.99 0.00 4.62 6.60 1.65 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 28/11/06 24/11/05 30/11/04 19/11/03 28/11/02 30/11/01 -
Price 5.15 2.52 2.69 4.52 10.50 2.87 3.52 -
P/RPS 8.45 3.29 2.58 8.52 14.29 1.67 1.84 28.91%
P/EPS 26.92 32.52 33.96 147.23 324.07 24.89 30.50 -2.05%
EY 3.71 3.08 2.94 0.68 0.31 4.02 3.28 2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 2.23 0.00 5.38 6.73 1.48 0.00 -

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