Highlights

[PERDANA] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     52.70%    YoY -     2.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 259,540 260,460 241,440 213,784 255,864 266,165 280,710 -5.07%
  QoQ % -0.35% 7.88% 12.94% -16.45% -3.87% -5.18% -
  Horiz. % 92.46% 92.79% 86.01% 76.16% 91.15% 94.82% 100.00%
PBT -2,281 17,918 -5,390 -31,408 -68,882 -23,378 1,606 -
  QoQ % -112.73% 432.44% 82.84% 54.40% -194.64% -1,555.71% -
  Horiz. % -142.03% 1,115.73% -335.62% -1,955.67% -4,289.04% -1,455.71% 100.00%
Tax -1,154 -1,533 -678 -892 -524 -150 -1,868 -27.36%
  QoQ % 24.74% -126.16% 23.99% -70.23% -247.79% 91.93% -
  Horiz. % 61.78% 82.08% 36.30% 47.75% 28.05% 8.07% 100.00%
NP -3,435 16,385 -6,068 -32,300 -69,406 -23,529 -262 451.69%
  QoQ % -120.96% 370.03% 81.21% 53.46% -194.98% -8,880.66% -
  Horiz. % 1,311.07% -6,253.94% 2,316.03% 12,328.24% 26,490.84% 8,980.66% 100.00%
NP to SH -3,669 16,196 -6,156 -32,720 -69,171 -23,213 20 -
  QoQ % -122.65% 363.09% 81.19% 52.70% -197.98% -116,166.66% -
  Horiz. % -18,345.00% 80,980.00% -30,780.00% -163,600.00% -345,855.00% -116,066.66% 100.00%
Tax Rate - % 8.56 % - % - % - % - % 116.31 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 7.36% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 262,975 244,074 247,508 246,084 325,270 289,694 280,972 -4.30%
  QoQ % 7.74% -1.39% 0.58% -24.34% 12.28% 3.10% -
  Horiz. % 93.59% 86.87% 88.09% 87.58% 115.77% 103.10% 100.00%
Net Worth 460,978 475,964 471,629 451,139 430,381 494,857 508,309 -6.28%
  QoQ % -3.15% 0.92% 4.54% 4.82% -13.03% -2.65% -
  Horiz. % 90.69% 93.64% 92.78% 88.75% 84.67% 97.35% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 460,978 475,964 471,629 451,139 430,381 494,857 508,309 -6.28%
  QoQ % -3.15% 0.92% 4.54% 4.82% -13.03% -2.65% -
  Horiz. % 90.69% 93.64% 92.78% 88.75% 84.67% 97.35% 100.00%
NOSH 495,675 495,795 496,451 495,757 453,033 449,870 462,099 4.76%
  QoQ % -0.02% -0.13% 0.14% 9.43% 0.70% -2.65% -
  Horiz. % 107.27% 107.29% 107.43% 107.28% 98.04% 97.35% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.32 % 6.29 % -2.51 % -15.11 % -27.13 % -8.84 % -0.09 % 494.32%
  QoQ % -120.99% 350.60% 83.39% 44.31% -206.90% -9,722.22% -
  Horiz. % 1,466.67% -6,988.89% 2,788.89% 16,788.89% 30,144.44% 9,822.22% 100.00%
ROE -0.80 % 3.40 % -1.31 % -7.25 % -16.07 % -4.69 % 0.00 % -
  QoQ % -123.53% 359.54% 81.93% 54.88% -242.64% 0.00% -
  Horiz. % 17.06% -72.49% 27.93% 154.58% 342.64% 100.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.36 52.53 48.63 43.12 56.48 59.16 60.75 -9.39%
  QoQ % -0.32% 8.02% 12.78% -23.65% -4.53% -2.62% -
  Horiz. % 86.19% 86.47% 80.05% 70.98% 92.97% 97.38% 100.00%
EPS -0.74 3.27 -1.24 -6.60 -15.27 -5.16 0.00 -
  QoQ % -122.63% 363.71% 81.21% 56.78% -195.93% 0.00% -
  Horiz. % 14.34% -63.37% 24.03% 127.91% 295.93% 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 0.9300 0.9600 0.9500 0.9100 0.9500 1.1000 1.1000 -10.54%
  QoQ % -3.12% 1.05% 4.40% -4.21% -13.64% 0.00% -
  Horiz. % 84.55% 87.27% 86.36% 82.73% 86.36% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,215,059
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.72 11.76 10.90 9.65 11.55 12.02 12.67 -5.04%
  QoQ % -0.34% 7.89% 12.95% -16.45% -3.91% -5.13% -
  Horiz. % 92.50% 92.82% 86.03% 76.16% 91.16% 94.87% 100.00%
EPS -0.17 0.73 -0.28 -1.48 -3.12 -1.05 0.00 -
  QoQ % -123.29% 360.71% 81.08% 52.56% -197.14% 0.00% -
  Horiz. % 16.19% -69.52% 26.67% 140.95% 297.14% 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 0.2081 0.2149 0.2129 0.2037 0.1943 0.2234 0.2295 -6.29%
  QoQ % -3.16% 0.94% 4.52% 4.84% -13.03% -2.66% -
  Horiz. % 90.68% 93.64% 92.77% 88.76% 84.66% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.0800 0.8700 0.6300 0.6200 0.7900 0.6000 0.8700 -
P/RPS 2.06 1.66 1.30 1.44 1.40 1.01 1.43 27.41%
  QoQ % 24.10% 27.69% -9.72% 2.86% 38.61% -29.37% -
  Horiz. % 144.06% 116.08% 90.91% 100.70% 97.90% 70.63% 100.00%
P/EPS -145.91 26.63 -50.81 -9.39 -5.17 -11.63 20,101.33 -
  QoQ % -647.92% 152.41% -441.11% -81.62% 55.55% -100.06% -
  Horiz. % -0.73% 0.13% -0.25% -0.05% -0.03% -0.06% 100.00%
EY -0.69 3.75 -1.97 -10.65 -19.33 -8.60 0.00 -
  QoQ % -118.40% 290.36% 81.50% 44.90% -124.77% 0.00% -
  Horiz. % 8.02% -43.60% 22.91% 123.84% 224.77% 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 1.16 0.91 0.66 0.68 0.83 0.55 0.79 29.04%
  QoQ % 27.47% 37.88% -2.94% -18.07% 50.91% -30.38% -
  Horiz. % 146.84% 115.19% 83.54% 86.08% 105.06% 69.62% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/12/12 28/08/12 28/05/12 29/02/12 24/11/11 18/08/11 -
Price 1.1500 1.0100 0.6800 0.5400 0.7500 0.7200 0.7500 -
P/RPS 2.20 1.92 1.40 1.25 1.33 1.22 1.23 47.09%
  QoQ % 14.58% 37.14% 12.00% -6.02% 9.02% -0.81% -
  Horiz. % 178.86% 156.10% 113.82% 101.63% 108.13% 99.19% 100.00%
P/EPS -155.36 30.92 -54.84 -8.18 -4.91 -13.95 17,328.73 -
  QoQ % -602.46% 156.38% -570.42% -66.60% 64.80% -100.08% -
  Horiz. % -0.90% 0.18% -0.32% -0.05% -0.03% -0.08% 100.00%
EY -0.64 3.23 -1.82 -12.22 -20.36 -7.17 0.01 -
  QoQ % -119.81% 277.47% 85.11% 39.98% -183.96% -71,800.01% -
  Horiz. % -6,400.00% 32,300.00% -18,200.00% -122,200.00% -203,600.02% -71,700.00% 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 1.24 1.05 0.72 0.59 0.79 0.65 0.68 48.99%
  QoQ % 18.10% 45.83% 22.03% -25.32% 21.54% -4.41% -
  Horiz. % 182.35% 154.41% 105.88% 86.76% 116.18% 95.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS