Highlights

[PERDANA] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -118.00%    YoY -     -106.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 168,052 228,191 239,450 267,384 278,032 347,217 359,557 -39.75%
  QoQ % -26.35% -4.70% -10.45% -3.83% -19.93% -3.43% -
  Horiz. % 46.74% 63.46% 66.60% 74.36% 77.33% 96.57% 100.00%
PBT -47,140 -115,305 -49,021 -2,492 38,328 92,435 98,965 -
  QoQ % 59.12% -135.21% -1,867.15% -106.50% -58.54% -6.60% -
  Horiz. % -47.63% -116.51% -49.53% -2.52% 38.73% 93.40% 100.00%
Tax -720 -299 -2,042 -2,832 -1,988 -1,469 -1,580 -40.75%
  QoQ % -140.80% 85.36% 27.87% -42.45% -35.33% 7.03% -
  Horiz. % 45.57% 18.92% 129.28% 179.24% 125.82% 92.97% 100.00%
NP -47,860 -115,604 -51,064 -5,324 36,340 90,966 97,385 -
  QoQ % 58.60% -126.39% -859.13% -114.65% -60.05% -6.59% -
  Horiz. % -49.14% -118.71% -52.43% -5.47% 37.32% 93.41% 100.00%
NP to SH -47,860 -116,053 -51,660 -6,218 34,548 90,968 97,388 -
  QoQ % 58.76% -124.65% -730.81% -118.00% -62.02% -6.59% -
  Horiz. % -49.14% -119.17% -53.05% -6.38% 35.47% 93.41% 100.00%
Tax Rate - % - % - % - % 5.19 % 1.59 % 1.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 226.42% -0.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 324.38% 99.38% 100.00%
Total Cost 215,912 343,795 290,514 272,708 241,692 256,251 262,172 -12.13%
  QoQ % -37.20% 18.34% 6.53% 12.83% -5.68% -2.26% -
  Horiz. % 82.36% 131.13% 110.81% 104.02% 92.19% 97.74% 100.00%
Net Worth 677,269 747,332 783,858 703,226 693,912 685,227 640,581 3.78%
  QoQ % -9.37% -4.66% 11.47% 1.34% 1.27% 6.97% -
  Horiz. % 105.73% 116.66% 122.37% 109.78% 108.33% 106.97% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 19,634 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 20.16 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 677,269 747,332 783,858 703,226 693,912 685,227 640,581 3.78%
  QoQ % -9.37% -4.66% 11.47% 1.34% 1.27% 6.97% -
  Horiz. % 105.73% 116.66% 122.37% 109.78% 108.33% 106.97% 100.00%
NOSH 778,470 778,470 746,531 740,238 738,205 736,803 736,300 3.78%
  QoQ % 0.00% 4.28% 0.85% 0.28% 0.19% 0.07% -
  Horiz. % 105.73% 105.73% 101.39% 100.53% 100.26% 100.07% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -28.48 % -50.66 % -21.33 % -1.99 % 13.07 % 26.20 % 27.08 % -
  QoQ % 43.78% -137.51% -971.86% -115.23% -50.11% -3.25% -
  Horiz. % -105.17% -187.08% -78.77% -7.35% 48.26% 96.75% 100.00%
ROE -7.07 % -15.53 % -6.59 % -0.88 % 4.98 % 13.28 % 15.20 % -
  QoQ % 54.48% -135.66% -648.86% -117.67% -62.50% -12.63% -
  Horiz. % -46.51% -102.17% -43.36% -5.79% 32.76% 87.37% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.59 29.31 32.08 36.12 37.66 47.12 48.83 -41.93%
  QoQ % -26.34% -8.63% -11.18% -4.09% -20.08% -3.50% -
  Horiz. % 44.21% 60.02% 65.70% 73.97% 77.12% 96.50% 100.00%
EPS -6.16 -15.39 -6.92 0.84 4.68 11.95 13.23 -
  QoQ % 59.97% -122.40% -923.81% -82.05% -60.84% -9.67% -
  Horiz. % -46.56% -116.33% -52.31% 6.35% 35.37% 90.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8700 0.9600 1.0500 0.9500 0.9400 0.9300 0.8700 -
  QoQ % -9.37% -8.57% 10.53% 1.06% 1.08% 6.90% -
  Horiz. % 100.00% 110.34% 120.69% 109.20% 108.05% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,854,398
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.06 12.31 12.91 14.42 14.99 18.72 19.39 -39.76%
  QoQ % -26.40% -4.65% -10.47% -3.80% -19.93% -3.46% -
  Horiz. % 46.73% 63.49% 66.58% 74.37% 77.31% 96.54% 100.00%
EPS -2.58 -6.26 -2.79 -0.34 1.86 4.91 5.25 -
  QoQ % 58.79% -124.37% -720.59% -118.28% -62.12% -6.48% -
  Horiz. % -49.14% -119.24% -53.14% -6.48% 35.43% 93.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3652 0.4030 0.4227 0.3792 0.3742 0.3695 0.3454 3.78%
  QoQ % -9.38% -4.66% 11.47% 1.34% 1.27% 6.98% -
  Horiz. % 105.73% 116.68% 122.38% 109.79% 108.34% 106.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.5400 1.5400 1.5400 1.5200 1.2400 1.1100 1.8100 -
P/RPS 7.13 5.25 4.80 4.21 3.29 2.36 3.71 54.52%
  QoQ % 35.81% 9.37% 14.01% 27.96% 39.41% -36.39% -
  Horiz. % 192.18% 141.51% 129.38% 113.48% 88.68% 63.61% 100.00%
P/EPS -25.05 -10.33 -22.25 -180.95 26.50 8.99 13.68 -
  QoQ % -142.50% 53.57% 87.70% -782.83% 194.77% -34.28% -
  Horiz. % -183.11% -75.51% -162.65% -1,322.73% 193.71% 65.72% 100.00%
EY -3.99 -9.68 -4.49 -0.55 3.77 11.12 7.31 -
  QoQ % 58.78% -115.59% -716.36% -114.59% -66.10% 52.12% -
  Horiz. % -54.58% -132.42% -61.42% -7.52% 51.57% 152.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.77 1.60 1.47 1.60 1.32 1.19 2.08 -10.19%
  QoQ % 10.62% 8.84% -8.12% 21.21% 10.92% -42.79% -
  Horiz. % 85.10% 76.92% 70.67% 76.92% 63.46% 57.21% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 24/11/15 25/08/15 21/05/15 23/02/15 25/11/14 -
Price 1.5400 1.5400 1.5400 1.5200 1.5200 1.1900 1.3100 -
P/RPS 7.13 5.25 4.80 4.21 4.04 2.53 2.68 91.89%
  QoQ % 35.81% 9.37% 14.01% 4.21% 59.68% -5.60% -
  Horiz. % 266.04% 195.90% 179.10% 157.09% 150.75% 94.40% 100.00%
P/EPS -25.05 -10.33 -22.25 -180.95 32.48 9.64 9.90 -
  QoQ % -142.50% 53.57% 87.70% -657.11% 236.93% -2.63% -
  Horiz. % -253.03% -104.34% -224.75% -1,827.78% 328.08% 97.37% 100.00%
EY -3.99 -9.68 -4.49 -0.55 3.08 10.38 10.10 -
  QoQ % 58.78% -115.59% -716.36% -117.86% -70.33% 2.77% -
  Horiz. % -39.50% -95.84% -44.46% -5.45% 30.50% 102.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.77 1.60 1.47 1.60 1.62 1.28 1.51 11.16%
  QoQ % 10.62% 8.84% -8.12% -1.23% 26.56% -15.23% -
  Horiz. % 117.22% 105.96% 97.35% 105.96% 107.28% 84.77% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers