[PERDANA] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 48.44%
YoY- 99.43%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 CAGR
Revenue 679,370 580,155 522,937 239,931 180,320 260,373 38,028 53.21%
PBT 166,801 78,519 63,642 27,548 14,291 16,258 -20,932 -
Tax -14,315 762 -16,660 -7,555 -4,266 -4,756 23,230 -
NP 152,486 79,281 46,982 19,993 10,025 11,502 2,298 86.06%
-
NP to SH 139,266 78,742 44,863 19,993 10,025 11,502 -21,915 -
-
Tax Rate 8.58% -0.97% 26.18% 27.42% 29.85% 29.25% - -
Total Cost 526,884 500,874 475,955 219,938 170,295 248,871 35,730 48.92%
-
Net Worth 443,606 254,316 0 116,404 100,516 89,366 -308,109 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 CAGR
Div 7,440 5,414 3,656 3,385 3,076 2,134 - -
Div Payout % 5.34% 6.88% 8.15% 16.93% 30.68% 18.56% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 CAGR
Net Worth 443,606 254,316 0 116,404 100,516 89,366 -308,109 -
NOSH 297,722 270,549 202,794 135,354 61,666 59,183 35,868 36.78%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 CAGR
NP Margin 22.45% 13.67% 8.98% 8.33% 5.56% 4.42% 6.04% -
ROE 31.39% 30.96% 0.00% 17.18% 9.97% 12.87% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 CAGR
RPS 228.19 214.44 257.86 177.26 292.41 439.94 106.02 12.01%
EPS 46.78 29.10 22.12 14.77 16.26 19.43 -61.10 -
DPS 2.50 2.00 1.80 2.50 5.00 3.61 0.00 -
NAPS 1.49 0.94 0.00 0.86 1.63 1.51 -8.59 -
Adjusted Per Share Value based on latest NOSH - 135,354
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 CAGR
RPS 30.53 26.08 23.50 10.78 8.10 11.70 1.71 53.20%
EPS 6.26 3.54 2.02 0.90 0.45 0.52 -0.98 -
DPS 0.33 0.24 0.16 0.15 0.14 0.10 0.00 -
NAPS 0.1994 0.1143 0.00 0.0523 0.0452 0.0402 -0.1385 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/06/01 -
Price 3.90 3.20 2.90 4.42 5.60 2.00 3.38 -
P/RPS 1.71 1.49 1.12 2.49 1.92 0.45 3.19 -8.81%
P/EPS 8.34 10.99 13.11 29.92 34.45 10.29 -5.53 -
EY 11.99 9.10 7.63 3.34 2.90 9.72 -18.08 -
DY 0.64 0.63 0.62 0.57 0.89 1.80 0.00 -
P/NAPS 2.62 3.40 0.00 5.14 3.44 1.32 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/06/01 CAGR
Date 29/05/08 30/05/07 30/05/06 25/05/05 21/05/04 29/05/03 03/10/01 -
Price 4.32 3.62 3.22 4.02 4.18 2.21 3.24 -
P/RPS 1.89 1.69 1.25 2.27 1.43 0.50 3.06 -6.88%
P/EPS 9.24 12.44 14.56 27.22 25.71 11.37 -5.30 -
EY 10.83 8.04 6.87 3.67 3.89 8.79 -18.86 -
DY 0.58 0.55 0.56 0.62 1.20 1.63 0.00 -
P/NAPS 2.90 3.85 0.00 4.67 2.56 1.46 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