Highlights

[PERDANA] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -6.59%    YoY -     47.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 239,450 267,384 278,032 347,217 359,557 351,688 349,080 -22.20%
  QoQ % -10.45% -3.83% -19.93% -3.43% 2.24% 0.75% -
  Horiz. % 68.59% 76.60% 79.65% 99.47% 103.00% 100.75% 100.00%
PBT -49,021 -2,492 38,328 92,435 98,965 93,012 89,452 -
  QoQ % -1,867.15% -106.50% -58.54% -6.60% 6.40% 3.98% -
  Horiz. % -54.80% -2.79% 42.85% 103.33% 110.64% 103.98% 100.00%
Tax -2,042 -2,832 -1,988 -1,469 -1,580 -958 -1,392 29.10%
  QoQ % 27.87% -42.45% -35.33% 7.03% -64.93% 31.18% -
  Horiz. % 146.74% 203.45% 142.82% 105.53% 113.51% 68.82% 100.00%
NP -51,064 -5,324 36,340 90,966 97,385 92,054 88,060 -
  QoQ % -859.13% -114.65% -60.05% -6.59% 5.79% 4.54% -
  Horiz. % -57.99% -6.05% 41.27% 103.30% 110.59% 104.54% 100.00%
NP to SH -51,660 -6,218 34,548 90,968 97,388 92,056 88,064 -
  QoQ % -730.81% -118.00% -62.02% -6.59% 5.79% 4.53% -
  Horiz. % -58.66% -7.06% 39.23% 103.30% 110.59% 104.53% 100.00%
Tax Rate - % - % 5.19 % 1.59 % 1.60 % 1.03 % 1.56 % -
  QoQ % 0.00% 0.00% 226.42% -0.62% 55.34% -33.97% -
  Horiz. % 0.00% 0.00% 332.69% 101.92% 102.56% 66.03% 100.00%
Total Cost 290,514 272,708 241,692 256,251 262,172 259,634 261,020 7.39%
  QoQ % 6.53% 12.83% -5.68% -2.26% 0.98% -0.53% -
  Horiz. % 111.30% 104.48% 92.60% 98.17% 100.44% 99.47% 100.00%
Net Worth 783,858 703,226 693,912 685,227 640,581 602,922 577,828 22.52%
  QoQ % 11.47% 1.34% 1.27% 6.97% 6.25% 4.34% -
  Horiz. % 135.66% 121.70% 120.09% 118.59% 110.86% 104.34% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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% 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% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 783,858 703,226 693,912 685,227 640,581 602,922 577,828 22.52%
  QoQ % 11.47% 1.34% 1.27% 6.97% 6.25% 4.34% -
  Horiz. % 135.66% 121.70% 120.09% 118.59% 110.86% 104.34% 100.00%
NOSH 746,531 740,238 738,205 736,803 736,300 735,271 731,428 1.37%
  QoQ % 0.85% 0.28% 0.19% 0.07% 0.14% 0.53% -
  Horiz. % 102.06% 101.20% 100.93% 100.73% 100.67% 100.53% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -21.33 % -1.99 % 13.07 % 26.20 % 27.08 % 26.17 % 25.23 % -
  QoQ % -971.86% -115.23% -50.11% -3.25% 3.48% 3.73% -
  Horiz. % -84.54% -7.89% 51.80% 103.84% 107.33% 103.73% 100.00%
ROE -6.59 % -0.88 % 4.98 % 13.28 % 15.20 % 15.27 % 15.24 % -
  QoQ % -648.86% -117.67% -62.50% -12.63% -0.46% 0.20% -
  Horiz. % -43.24% -5.77% 32.68% 87.14% 99.74% 100.20% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 32.08 36.12 37.66 47.12 48.83 47.83 47.73 -23.25%
  QoQ % -11.18% -4.09% -20.08% -3.50% 2.09% 0.21% -
  Horiz. % 67.21% 75.68% 78.90% 98.72% 102.30% 100.21% 100.00%
EPS -6.92 0.84 4.68 11.95 13.23 12.52 12.04 -
  QoQ % -923.81% -82.05% -60.84% -9.67% 5.67% 3.99% -
  Horiz. % -57.48% 6.98% 38.87% 99.25% 109.88% 103.99% 100.00%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0500 0.9500 0.9400 0.9300 0.8700 0.8200 0.7900 20.86%
  QoQ % 10.53% 1.06% 1.08% 6.90% 6.10% 3.80% -
  Horiz. % 132.91% 120.25% 118.99% 117.72% 110.13% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 825,624
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.00 32.39 33.68 42.06 43.55 42.60 42.28 -22.21%
  QoQ % -10.47% -3.83% -19.92% -3.42% 2.23% 0.76% -
  Horiz. % 68.59% 76.61% 79.66% 99.48% 103.00% 100.76% 100.00%
EPS -6.26 -0.75 4.18 11.02 11.80 11.15 10.67 -
  QoQ % -734.67% -117.94% -62.07% -6.61% 5.83% 4.50% -
  Horiz. % -58.67% -7.03% 39.18% 103.28% 110.59% 104.50% 100.00%
DPS 0.00 0.00 0.00 0.00 2.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9494 0.8518 0.8405 0.8300 0.7759 0.7303 0.6999 22.52%
  QoQ % 11.46% 1.34% 1.27% 6.97% 6.24% 4.34% -
  Horiz. % 135.65% 121.70% 120.09% 118.59% 110.86% 104.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5400 1.5200 1.2400 1.1100 1.8100 1.8300 1.9100 -
P/RPS 4.80 4.21 3.29 2.36 3.71 3.83 4.00 12.91%
  QoQ % 14.01% 27.96% 39.41% -36.39% -3.13% -4.25% -
  Horiz. % 120.00% 105.25% 82.25% 59.00% 92.75% 95.75% 100.00%
P/EPS -22.25 -180.95 26.50 8.99 13.68 14.62 15.86 -
  QoQ % 87.70% -782.83% 194.77% -34.28% -6.43% -7.82% -
  Horiz. % -140.29% -1,140.92% 167.09% 56.68% 86.25% 92.18% 100.00%
EY -4.49 -0.55 3.77 11.12 7.31 6.84 6.30 -
  QoQ % -716.36% -114.59% -66.10% 52.12% 6.87% 8.57% -
  Horiz. % -71.27% -8.73% 59.84% 176.51% 116.03% 108.57% 100.00%
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.47 1.60 1.32 1.19 2.08 2.23 2.42 -28.25%
  QoQ % -8.12% 21.21% 10.92% -42.79% -6.73% -7.85% -
  Horiz. % 60.74% 66.12% 54.55% 49.17% 85.95% 92.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 21/05/15 23/02/15 25/11/14 19/08/14 22/05/14 -
Price 1.5400 1.5200 1.5200 1.1900 1.3100 1.8300 1.8200 -
P/RPS 4.80 4.21 4.04 2.53 2.68 3.83 3.81 16.63%
  QoQ % 14.01% 4.21% 59.68% -5.60% -30.03% 0.52% -
  Horiz. % 125.98% 110.50% 106.04% 66.40% 70.34% 100.52% 100.00%
P/EPS -22.25 -180.95 32.48 9.64 9.90 14.62 15.12 -
  QoQ % 87.70% -657.11% 236.93% -2.63% -32.28% -3.31% -
  Horiz. % -147.16% -1,196.76% 214.81% 63.76% 65.48% 96.69% 100.00%
EY -4.49 -0.55 3.08 10.38 10.10 6.84 6.62 -
  QoQ % -716.36% -117.86% -70.33% 2.77% 47.66% 3.32% -
  Horiz. % -67.82% -8.31% 46.53% 156.80% 152.57% 103.32% 100.00%
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.47 1.60 1.62 1.28 1.51 2.23 2.30 -25.78%
  QoQ % -8.12% -1.23% 26.56% -15.23% -32.29% -3.04% -
  Horiz. % 63.91% 69.57% 70.43% 55.65% 65.65% 96.96% 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