[PERDANA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -23.81%
YoY- -29.29%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Revenue 533,836 416,453 190,238 232,979 217,660 106,698 22,462 73.48%
PBT 65,404 53,878 17,113 12,542 17,505 -7,426 -25,869 -
Tax -17,290 -14,565 -5,643 -3,834 -5,029 13,864 27,469 -
NP 48,114 39,313 11,470 8,708 12,476 6,438 1,600 80.73%
-
NP to SH 47,852 37,713 11,470 8,708 12,315 -9,812 -26,499 -
-
Tax Rate 26.44% 27.03% 32.97% 30.57% 28.73% - - -
Total Cost 485,722 377,140 178,768 224,271 205,184 100,260 20,862 72.86%
-
Net Worth 202,941 0 113,659 96,007 79,349 -316,737 -2,919 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Div 3,656 2,261 3,076 2,134 2,869 - - -
Div Payout % 7.64% 6.00% 26.82% 24.51% 23.30% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Net Worth 202,941 0 113,659 96,007 79,349 -316,737 -2,919 -
NOSH 202,941 135,227 135,309 61,543 40,901 35,870 35,865 35.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
NP Margin 9.01% 9.44% 6.03% 3.74% 5.73% 6.03% 7.12% -
ROE 23.58% 0.00% 10.09% 9.07% 15.52% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
RPS 263.05 307.97 140.59 378.56 532.15 297.45 62.63 28.34%
EPS 23.58 27.89 8.48 14.15 30.11 -27.35 -73.88 -
DPS 1.80 1.67 2.27 3.47 7.02 0.00 0.00 -
NAPS 1.00 0.00 0.84 1.56 1.94 -8.83 -0.0814 -
Adjusted Per Share Value based on latest NOSH - 61,543
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
RPS 24.00 18.72 8.55 10.47 9.78 4.80 1.01 73.48%
EPS 2.15 1.70 0.52 0.39 0.55 -0.44 -1.19 -
DPS 0.16 0.10 0.14 0.10 0.13 0.00 0.00 -
NAPS 0.0912 0.00 0.0511 0.0432 0.0357 -0.1424 -0.0013 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 26/12/00 -
Price 3.38 4.38 3.88 10.30 3.20 3.22 3.52 -
P/RPS 1.28 1.42 2.76 2.72 0.60 1.08 5.62 -22.68%
P/EPS 14.33 15.71 45.77 72.79 10.63 -11.77 -4.76 -
EY 6.98 6.37 2.18 1.37 9.41 -8.49 -20.99 -
DY 0.53 0.38 0.59 0.34 2.19 0.00 0.00 -
P/NAPS 3.38 0.00 4.62 6.60 1.65 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Date 28/11/06 24/11/05 30/11/04 19/11/03 28/11/02 30/11/01 27/02/01 -
Price 2.52 2.69 4.52 10.50 2.87 3.52 3.40 -
P/RPS 0.96 0.87 3.21 2.77 0.54 1.18 5.43 -26.01%
P/EPS 10.69 9.65 53.32 74.21 9.53 -12.87 -4.60 -
EY 9.36 10.37 1.88 1.35 10.49 -7.77 -21.73 -
DY 0.71 0.62 0.50 0.33 2.44 0.00 0.00 -
P/NAPS 2.52 0.00 5.38 6.73 1.48 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