[PERDANA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 86.36%
YoY- 163.92%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Revenue 147,559 137,359 59,432 39,687 69,361 33,884 0 -
PBT 15,496 12,655 7,264 5,277 2,255 3,076 -7,861 -
Tax 3,614 -3,153 -1,549 -1,561 -847 -973 7,861 -12.62%
NP 19,110 9,502 5,715 3,716 1,408 2,103 0 -
-
NP to SH 18,869 9,325 5,715 3,716 1,408 1,942 -7,861 -
-
Tax Rate -23.32% 24.92% 21.32% 29.58% 37.56% 31.63% - -
Total Cost 128,449 127,857 53,717 35,971 67,953 31,781 0 -
-
Net Worth 230,109 134,084 117,821 99,667 80,457 -327,867 -299,851 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Div 5,414 3,656 3,385 3,076 2,134 2,869 - -
Div Payout % 28.69% 39.22% 59.24% 82.78% 151.60% 147.77% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Net Worth 230,109 134,084 117,821 99,667 80,457 -327,867 -299,851 -
NOSH 270,717 203,159 135,426 61,523 41,049 35,871 35,867 42.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
NP Margin 12.95% 6.92% 9.62% 9.36% 2.03% 6.21% 0.00% -
ROE 8.20% 6.95% 4.85% 3.73% 1.75% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
RPS 54.51 67.61 43.89 64.51 168.97 94.46 0.00 -
EPS 6.97 3.45 4.22 6.04 3.43 5.26 -21.91 -
DPS 2.00 1.80 2.50 5.00 5.20 8.00 0.00 -
NAPS 0.85 0.66 0.87 1.62 1.96 -9.14 -8.36 -
Adjusted Per Share Value based on latest NOSH - 61,523
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
RPS 6.63 6.17 2.67 1.78 3.12 1.52 0.00 -
EPS 0.85 0.42 0.26 0.17 0.06 0.09 -0.35 -
DPS 0.24 0.16 0.15 0.14 0.10 0.13 0.00 -
NAPS 0.1034 0.0603 0.053 0.0448 0.0362 -0.1474 -0.1348 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/03/01 -
Price 2.76 2.22 4.80 8.80 2.68 3.90 3.34 -
P/RPS 5.06 3.28 10.94 13.64 1.59 4.13 0.00 -
P/EPS 39.60 48.37 113.74 145.70 78.13 72.04 -15.24 -
EY 2.53 2.07 0.88 0.69 1.28 1.39 -6.56 -
DY 0.72 0.81 0.52 0.57 1.94 2.05 0.00 -
P/NAPS 3.25 3.36 5.52 5.43 1.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/01 CAGR
Date 28/02/07 28/02/06 24/02/05 26/02/04 28/02/03 28/02/02 31/05/01 -
Price 3.18 2.81 4.76 8.80 2.11 3.96 3.16 -
P/RPS 5.83 4.16 10.85 13.64 1.25 4.19 0.00 -
P/EPS 45.62 61.22 112.80 145.70 61.52 73.15 -14.42 -
EY 2.19 1.63 0.89 0.69 1.63 1.37 -6.94 -
DY 0.63 0.64 0.53 0.57 2.46 2.02 0.00 -
P/NAPS 3.74 4.26 5.47 5.43 1.08 0.00 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