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 - 921,069
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.18 28.28 26.21 23.21 27.78 28.90 30.48 -5.07%
  QoQ % -0.35% 7.90% 12.93% -16.45% -3.88% -5.18% -
  Horiz. % 92.45% 92.78% 85.99% 76.15% 91.14% 94.82% 100.00%
EPS -0.40 1.76 -0.67 -3.55 -7.51 -2.52 0.00 -
  QoQ % -122.73% 362.69% 81.13% 52.73% -198.02% 0.00% -
  Horiz. % 15.87% -69.84% 26.59% 140.87% 298.02% 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 0.5005 0.5168 0.5120 0.4898 0.4673 0.5373 0.5519 -6.28%
  QoQ % -3.15% 0.94% 4.53% 4.81% -13.03% -2.65% -
  Horiz. % 90.69% 93.64% 92.77% 88.75% 84.67% 97.35% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers