[PERDANA] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.57%
YoY- 124.39%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 708,858 679,370 580,155 522,937 239,931 180,320 260,373 18.14%
PBT 122,302 166,801 78,519 63,642 27,548 14,291 16,258 39.93%
Tax -15,516 -14,315 762 -16,660 -7,555 -4,266 -4,756 21.76%
NP 106,786 152,486 79,281 46,982 19,993 10,025 11,502 44.92%
-
NP to SH 90,239 139,266 78,742 44,863 19,993 10,025 11,502 40.91%
-
Tax Rate 12.69% 8.58% -0.97% 26.18% 27.42% 29.85% 29.25% -
Total Cost 602,072 526,884 500,874 475,955 219,938 170,295 248,871 15.84%
-
Net Worth 591,858 443,606 254,316 0 116,404 100,516 89,366 36.99%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 5,952 7,440 5,414 3,656 3,385 3,076 2,134 18.62%
Div Payout % 6.60% 5.34% 6.88% 8.15% 16.93% 30.68% 18.56% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 591,858 443,606 254,316 0 116,404 100,516 89,366 36.99%
NOSH 297,416 297,722 270,549 202,794 135,354 61,666 59,183 30.84%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.06% 22.45% 13.67% 8.98% 8.33% 5.56% 4.42% -
ROE 15.25% 31.39% 30.96% 0.00% 17.18% 9.97% 12.87% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 238.34 228.19 214.44 257.86 177.26 292.41 439.94 -9.70%
EPS 30.34 46.78 29.10 22.12 14.77 16.26 19.43 7.70%
DPS 2.00 2.50 2.00 1.80 2.50 5.00 3.61 -9.36%
NAPS 1.99 1.49 0.94 0.00 0.86 1.63 1.51 4.70%
Adjusted Per Share Value based on latest NOSH - 202,794
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 31.86 30.54 26.08 23.51 10.79 8.11 11.70 18.15%
EPS 4.06 6.26 3.54 2.02 0.90 0.45 0.52 40.80%
DPS 0.27 0.33 0.24 0.16 0.15 0.14 0.10 17.98%
NAPS 0.266 0.1994 0.1143 0.00 0.0523 0.0452 0.0402 36.97%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.40 3.90 3.20 2.90 4.42 5.60 2.00 -
P/RPS 0.59 1.71 1.49 1.12 2.49 1.92 0.45 4.61%
P/EPS 4.61 8.34 10.99 13.11 29.92 34.45 10.29 -12.51%
EY 21.67 11.99 9.10 7.63 3.34 2.90 9.72 14.28%
DY 1.43 0.64 0.63 0.62 0.57 0.89 1.80 -3.75%
P/NAPS 0.70 2.62 3.40 0.00 5.14 3.44 1.32 -10.02%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 29/05/08 30/05/07 30/05/06 25/05/05 21/05/04 29/05/03 -
Price 2.62 4.32 3.62 3.22 4.02 4.18 2.21 -
P/RPS 1.10 1.89 1.69 1.25 2.27 1.43 0.50 14.02%
P/EPS 8.64 9.24 12.44 14.56 27.22 25.71 11.37 -4.46%
EY 11.58 10.83 8.04 6.87 3.67 3.89 8.79 4.69%
DY 0.76 0.58 0.55 0.56 0.62 1.20 1.63 -11.93%
P/NAPS 1.32 2.90 3.85 0.00 4.67 2.56 1.46 -1.66%

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