[PERDANA] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.56%
YoY- 157.82%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 171,082 181,447 155,645 141,065 71,823 45,207 70,422 15.92%
PBT 28,937 67,199 21,557 15,868 6,326 2,863 6,565 28.01%
Tax -5,483 -5,999 -6,395 -4,823 -2,172 -869 -1,849 19.84%
NP 23,454 61,200 15,162 11,045 4,154 1,994 4,716 30.61%
-
NP to SH 19,376 56,931 15,728 10,710 4,154 1,994 4,716 26.52%
-
Tax Rate 18.95% 8.93% 29.67% 30.39% 34.33% 30.35% 28.16% -
Total Cost 147,628 120,247 140,483 130,020 67,669 43,213 65,706 14.43%
-
Net Worth 511,931 398,784 229,324 0 113,659 96,007 79,349 36.40%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 511,931 398,784 229,324 0 113,659 96,007 79,349 36.40%
NOSH 297,634 297,600 202,941 135,227 135,309 61,543 40,901 39.16%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.71% 33.73% 9.74% 7.83% 5.78% 4.41% 6.70% -
ROE 3.78% 14.28% 6.86% 0.00% 3.65% 2.08% 5.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 57.48 60.97 76.69 104.32 53.08 73.46 172.17 -16.69%
EPS 6.51 19.13 7.75 5.28 3.07 3.24 11.53 -9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.34 1.13 0.00 0.84 1.56 1.94 -1.98%
Adjusted Per Share Value based on latest NOSH - 135,227
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.69 8.16 7.00 6.34 3.23 2.03 3.17 15.90%
EPS 0.87 2.56 0.71 0.48 0.19 0.09 0.21 26.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2301 0.1792 0.1031 0.00 0.0511 0.0432 0.0357 36.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.84 5.10 3.38 4.38 3.88 10.30 3.20 -
P/RPS 4.94 8.36 4.41 4.20 7.31 14.02 1.86 17.66%
P/EPS 43.63 26.66 43.61 55.30 126.38 317.90 27.75 7.82%
EY 2.29 3.75 2.29 1.81 0.79 0.31 3.60 -7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 3.81 2.99 0.00 4.62 6.60 1.65 0.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 28/11/06 24/11/05 30/11/04 19/11/03 28/11/02 -
Price 1.46 5.15 2.52 2.69 4.52 10.50 2.87 -
P/RPS 2.54 8.45 3.29 2.58 8.52 14.29 1.67 7.23%
P/EPS 22.43 26.92 32.52 33.96 147.23 324.07 24.89 -1.71%
EY 4.46 3.71 3.08 2.94 0.68 0.31 4.02 1.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 3.84 2.23 0.00 5.38 6.73 1.48 -8.82%

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