[PERDANA] YoY TTM 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- -9.0%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 31/03/02 CAGR
Revenue 580,155 522,937 239,931 180,320 260,373 38,028 196,143 24.20%
PBT 78,519 63,642 27,548 14,291 16,258 -20,932 15,273 38.71%
Tax 762 -16,660 -7,555 -4,266 -4,756 23,230 -4,352 -
NP 79,281 46,982 19,993 10,025 11,502 2,298 10,921 48.62%
-
NP to SH 78,742 44,863 19,993 10,025 11,502 -21,915 10,760 48.86%
-
Tax Rate -0.97% 26.18% 27.42% 29.85% 29.25% - 28.49% -
Total Cost 500,874 475,955 219,938 170,295 248,871 35,730 185,222 22.00%
-
Net Worth 254,316 0 116,404 100,516 89,366 -308,109 70,313 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 5,414 3,656 3,385 3,076 2,134 - 2,869 13.53%
Div Payout % 6.88% 8.15% 16.93% 30.68% 18.56% - 26.67% -
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 70,313 29.30%
NOSH 270,549 202,794 135,354 61,666 59,183 35,868 35,874 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 13.67% 8.98% 8.33% 5.56% 4.42% 6.04% 5.57% -
ROE 30.96% 0.00% 17.18% 9.97% 12.87% 0.00% 15.30% -
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 214.44 257.86 177.26 292.41 439.94 106.02 546.75 -17.06%
EPS 29.10 22.12 14.77 16.26 19.43 -61.10 29.99 -0.60%
DPS 2.00 1.80 2.50 5.00 3.61 0.00 8.00 -24.20%
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 26.08 23.50 10.78 8.10 11.70 1.71 8.82 24.19%
EPS 3.54 2.02 0.90 0.45 0.52 -0.98 0.48 49.09%
DPS 0.24 0.16 0.15 0.14 0.10 0.00 0.13 13.03%
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 1.49 1.12 2.49 1.92 0.45 3.19 0.77 14.10%
P/EPS 10.99 13.11 29.92 34.45 10.29 -5.53 14.00 -4.72%
EY 9.10 7.63 3.34 2.90 9.72 -18.08 7.14 4.96%
DY 0.63 0.62 0.57 0.89 1.80 0.00 1.90 -19.80%
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 1.69 1.25 2.27 1.43 0.50 3.06 0.71 18.92%
P/EPS 12.44 14.56 27.22 25.71 11.37 -5.30 13.00 -0.87%
EY 8.04 6.87 3.67 3.89 8.79 -18.86 7.69 0.89%
DY 0.55 0.56 0.62 1.20 1.63 0.00 2.05 -23.12%
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