Highlights

[PERDANA] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -116,166.66%    YoY -     67.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 241,440 213,784 255,864 266,165 280,710 267,992 254,887 -3.55%
  QoQ % 12.94% -16.45% -3.87% -5.18% 4.75% 5.14% -
  Horiz. % 94.72% 83.87% 100.38% 104.42% 110.13% 105.14% 100.00%
PBT -5,390 -31,408 -68,882 -23,378 1,606 -32,444 -72,897 -82.41%
  QoQ % 82.84% 54.40% -194.64% -1,555.71% 104.95% 55.49% -
  Horiz. % 7.39% 43.09% 94.49% 32.07% -2.20% 44.51% 100.00%
Tax -678 -892 -524 -150 -1,868 -1,344 491 -
  QoQ % 23.99% -70.23% -247.79% 91.93% -38.99% -373.73% -
  Horiz. % -138.09% -181.67% -106.72% -30.69% -380.45% -273.73% 100.00%
NP -6,068 -32,300 -69,406 -23,529 -262 -33,788 -72,406 -80.88%
  QoQ % 81.21% 53.46% -194.98% -8,880.66% 99.22% 53.34% -
  Horiz. % 8.38% 44.61% 95.86% 32.50% 0.36% 46.66% 100.00%
NP to SH -6,156 -32,720 -69,171 -23,213 20 -33,456 -72,002 -80.62%
  QoQ % 81.19% 52.70% -197.98% -116,166.66% 100.06% 53.53% -
  Horiz. % 8.55% 45.44% 96.07% 32.24% -0.03% 46.47% 100.00%
Tax Rate - % - % - % - % 116.31 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 247,508 246,084 325,270 289,694 280,972 301,780 327,293 -17.01%
  QoQ % 0.58% -24.34% 12.28% 3.10% -6.90% -7.80% -
  Horiz. % 75.62% 75.19% 99.38% 88.51% 85.85% 92.20% 100.00%
Net Worth 471,629 451,139 430,381 494,857 508,309 499,067 374,686 16.60%
  QoQ % 4.54% 4.82% -13.03% -2.65% 1.85% 33.20% -
  Horiz. % 125.87% 120.40% 114.86% 132.07% 135.66% 133.20% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 471,629 451,139 430,381 494,857 508,309 499,067 374,686 16.60%
  QoQ % 4.54% 4.82% -13.03% -2.65% 1.85% 33.20% -
  Horiz. % 125.87% 120.40% 114.86% 132.07% 135.66% 133.20% 100.00%
NOSH 496,451 495,757 453,033 449,870 462,099 462,099 334,541 30.13%
  QoQ % 0.14% 9.43% 0.70% -2.65% 0.00% 38.13% -
  Horiz. % 148.40% 148.19% 135.42% 134.47% 138.13% 138.13% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.51 % -15.11 % -27.13 % -8.84 % -0.09 % -12.61 % -28.41 % -80.19%
  QoQ % 83.39% 44.31% -206.90% -9,722.22% 99.29% 55.61% -
  Horiz. % 8.83% 53.19% 95.49% 31.12% 0.32% 44.39% 100.00%
ROE -1.31 % -7.25 % -16.07 % -4.69 % 0.00 % -6.70 % -19.22 % -83.34%
  QoQ % 81.93% 54.88% -242.64% 0.00% 0.00% 65.14% -
  Horiz. % 6.82% 37.72% 83.61% 24.40% -0.00% 34.86% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.63 43.12 56.48 59.16 60.75 57.99 76.19 -25.89%
  QoQ % 12.78% -23.65% -4.53% -2.62% 4.76% -23.89% -
  Horiz. % 63.83% 56.60% 74.13% 77.65% 79.73% 76.11% 100.00%
EPS -1.24 -6.60 -15.27 -5.16 0.00 -7.24 -21.53 -85.11%
  QoQ % 81.21% 56.78% -195.93% 0.00% 0.00% 66.37% -
  Horiz. % 5.76% 30.65% 70.92% 23.97% -0.00% 33.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9500 0.9100 0.9500 1.1000 1.1000 1.0800 1.1200 -10.40%
  QoQ % 4.40% -4.21% -13.64% 0.00% 1.85% -3.57% -
  Horiz. % 84.82% 81.25% 84.82% 98.21% 98.21% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,694
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.25 25.01 29.94 31.14 32.84 31.36 29.82 -3.54%
  QoQ % 12.95% -16.47% -3.85% -5.18% 4.72% 5.16% -
  Horiz. % 94.74% 83.87% 100.40% 104.43% 110.13% 105.16% 100.00%
EPS -0.72 -3.83 -8.09 -2.72 0.00 -3.91 -8.42 -80.62%
  QoQ % 81.20% 52.66% -197.43% 0.00% 0.00% 53.56% -
  Horiz. % 8.55% 45.49% 96.08% 32.30% -0.00% 46.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5518 0.5278 0.5036 0.5790 0.5947 0.5839 0.4384 16.59%
  QoQ % 4.55% 4.81% -13.02% -2.64% 1.85% 33.19% -
  Horiz. % 125.87% 120.39% 114.87% 132.07% 135.65% 133.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.6300 0.6200 0.7900 0.6000 0.8700 1.0500 1.0600 -
P/RPS 1.30 1.44 1.40 1.01 1.43 1.81 1.39 -4.37%
  QoQ % -9.72% 2.86% 38.61% -29.37% -20.99% 30.22% -
  Horiz. % 93.53% 103.60% 100.72% 72.66% 102.88% 130.22% 100.00%
P/EPS -50.81 -9.39 -5.17 -11.63 20,101.33 -14.50 -4.93 374.26%
  QoQ % -441.11% -81.62% 55.55% -100.06% 138,729.86% -194.12% -
  Horiz. % 1,030.63% 190.47% 104.87% 235.90% -407,734.91% 294.12% 100.00%
EY -1.97 -10.65 -19.33 -8.60 0.00 -6.90 -20.30 -78.91%
  QoQ % 81.50% 44.90% -124.77% 0.00% 0.00% 66.01% -
  Horiz. % 9.70% 52.46% 95.22% 42.36% -0.00% 33.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.68 0.83 0.55 0.79 0.97 0.95 -21.58%
  QoQ % -2.94% -18.07% 50.91% -30.38% -18.56% 2.11% -
  Horiz. % 69.47% 71.58% 87.37% 57.89% 83.16% 102.11% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 29/02/12 24/11/11 18/08/11 24/05/11 28/02/11 -
Price 0.6800 0.5400 0.7500 0.7200 0.7500 0.9900 0.9000 -
P/RPS 1.40 1.25 1.33 1.22 1.23 1.71 1.18 12.08%
  QoQ % 12.00% -6.02% 9.02% -0.81% -28.07% 44.92% -
  Horiz. % 118.64% 105.93% 112.71% 103.39% 104.24% 144.92% 100.00%
P/EPS -54.84 -8.18 -4.91 -13.95 17,328.73 -13.67 -4.18 457.14%
  QoQ % -570.42% -66.60% 64.80% -100.08% 126,864.67% -227.03% -
  Horiz. % 1,311.96% 195.69% 117.46% 333.73% -414,562.94% 327.03% 100.00%
EY -1.82 -12.22 -20.36 -7.17 0.01 -7.31 -23.91 -82.07%
  QoQ % 85.11% 39.98% -183.96% -71,800.01% 100.14% 69.43% -
  Horiz. % 7.61% 51.11% 85.15% 29.99% -0.04% 30.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.59 0.79 0.65 0.68 0.92 0.80 -6.79%
  QoQ % 22.03% -25.32% 21.54% -4.41% -26.09% 15.00% -
  Horiz. % 90.00% 73.75% 98.75% 81.25% 85.00% 115.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers