Highlights

[PERDANA] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -62.02%    YoY -     -60.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 228,191 239,450 267,384 278,032 347,217 359,557 351,688 -24.99%
  QoQ % -4.70% -10.45% -3.83% -19.93% -3.43% 2.24% -
  Horiz. % 64.88% 68.09% 76.03% 79.06% 98.73% 102.24% 100.00%
PBT -115,305 -49,021 -2,492 38,328 92,435 98,965 93,012 -
  QoQ % -135.21% -1,867.15% -106.50% -58.54% -6.60% 6.40% -
  Horiz. % -123.97% -52.70% -2.68% 41.21% 99.38% 106.40% 100.00%
Tax -299 -2,042 -2,832 -1,988 -1,469 -1,580 -958 -53.89%
  QoQ % 85.36% 27.87% -42.45% -35.33% 7.03% -64.93% -
  Horiz. % 31.21% 213.22% 295.62% 207.52% 153.34% 164.93% 100.00%
NP -115,604 -51,064 -5,324 36,340 90,966 97,385 92,054 -
  QoQ % -126.39% -859.13% -114.65% -60.05% -6.59% 5.79% -
  Horiz. % -125.58% -55.47% -5.78% 39.48% 98.82% 105.79% 100.00%
NP to SH -116,053 -51,660 -6,218 34,548 90,968 97,388 92,056 -
  QoQ % -124.65% -730.81% -118.00% -62.02% -6.59% 5.79% -
  Horiz. % -126.07% -56.12% -6.75% 37.53% 98.82% 105.79% 100.00%
Tax Rate - % - % - % 5.19 % 1.59 % 1.60 % 1.03 % -
  QoQ % 0.00% 0.00% 0.00% 226.42% -0.62% 55.34% -
  Horiz. % 0.00% 0.00% 0.00% 503.88% 154.37% 155.34% 100.00%
Total Cost 343,795 290,514 272,708 241,692 256,251 262,172 259,634 20.52%
  QoQ % 18.34% 6.53% 12.83% -5.68% -2.26% 0.98% -
  Horiz. % 132.42% 111.89% 105.04% 93.09% 98.70% 100.98% 100.00%
Net Worth 747,332 783,858 703,226 693,912 685,227 640,581 602,922 15.34%
  QoQ % -4.66% 11.47% 1.34% 1.27% 6.97% 6.25% -
  Horiz. % 123.95% 130.01% 116.64% 115.09% 113.65% 106.25% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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% 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% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 747,332 783,858 703,226 693,912 685,227 640,581 602,922 15.34%
  QoQ % -4.66% 11.47% 1.34% 1.27% 6.97% 6.25% -
  Horiz. % 123.95% 130.01% 116.64% 115.09% 113.65% 106.25% 100.00%
NOSH 778,470 746,531 740,238 738,205 736,803 736,300 735,271 3.87%
  QoQ % 4.28% 0.85% 0.28% 0.19% 0.07% 0.14% -
  Horiz. % 105.88% 101.53% 100.68% 100.40% 100.21% 100.14% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -50.66 % -21.33 % -1.99 % 13.07 % 26.20 % 27.08 % 26.17 % -
  QoQ % -137.51% -971.86% -115.23% -50.11% -3.25% 3.48% -
  Horiz. % -193.58% -81.51% -7.60% 49.94% 100.11% 103.48% 100.00%
ROE -15.53 % -6.59 % -0.88 % 4.98 % 13.28 % 15.20 % 15.27 % -
  QoQ % -135.66% -648.86% -117.67% -62.50% -12.63% -0.46% -
  Horiz. % -101.70% -43.16% -5.76% 32.61% 86.97% 99.54% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.31 32.08 36.12 37.66 47.12 48.83 47.83 -27.79%
  QoQ % -8.63% -11.18% -4.09% -20.08% -3.50% 2.09% -
  Horiz. % 61.28% 67.07% 75.52% 78.74% 98.52% 102.09% 100.00%
EPS -15.39 -6.92 0.84 4.68 11.95 13.23 12.52 -
  QoQ % -122.40% -923.81% -82.05% -60.84% -9.67% 5.67% -
  Horiz. % -122.92% -55.27% 6.71% 37.38% 95.45% 105.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9600 1.0500 0.9500 0.9400 0.9300 0.8700 0.8200 11.05%
  QoQ % -8.57% 10.53% 1.06% 1.08% 6.90% 6.10% -
  Horiz. % 117.07% 128.05% 115.85% 114.63% 113.41% 106.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,808
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.30 10.81 12.07 12.55 15.68 16.23 15.88 -25.01%
  QoQ % -4.72% -10.44% -3.82% -19.96% -3.39% 2.20% -
  Horiz. % 64.86% 68.07% 76.01% 79.03% 98.74% 102.20% 100.00%
EPS -5.24 -2.33 -0.28 1.56 4.11 4.40 4.16 -
  QoQ % -124.89% -732.14% -117.95% -62.04% -6.59% 5.77% -
  Horiz. % -125.96% -56.01% -6.73% 37.50% 98.80% 105.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3374 0.3539 0.3175 0.3133 0.3094 0.2892 0.2722 15.35%
  QoQ % -4.66% 11.46% 1.34% 1.26% 6.98% 6.25% -
  Horiz. % 123.95% 130.01% 116.64% 115.10% 113.67% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.5400 1.5400 1.5200 1.2400 1.1100 1.8100 1.8300 -
P/RPS 5.25 4.80 4.21 3.29 2.36 3.71 3.83 23.33%
  QoQ % 9.37% 14.01% 27.96% 39.41% -36.39% -3.13% -
  Horiz. % 137.08% 125.33% 109.92% 85.90% 61.62% 96.87% 100.00%
P/EPS -10.33 -22.25 -180.95 26.50 8.99 13.68 14.62 -
  QoQ % 53.57% 87.70% -782.83% 194.77% -34.28% -6.43% -
  Horiz. % -70.66% -152.19% -1,237.69% 181.26% 61.49% 93.57% 100.00%
EY -9.68 -4.49 -0.55 3.77 11.12 7.31 6.84 -
  QoQ % -115.59% -716.36% -114.59% -66.10% 52.12% 6.87% -
  Horiz. % -141.52% -65.64% -8.04% 55.12% 162.57% 106.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.60 1.47 1.60 1.32 1.19 2.08 2.23 -19.81%
  QoQ % 8.84% -8.12% 21.21% 10.92% -42.79% -6.73% -
  Horiz. % 71.75% 65.92% 71.75% 59.19% 53.36% 93.27% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 25/08/15 21/05/15 23/02/15 25/11/14 19/08/14 -
Price 1.5400 1.5400 1.5200 1.5200 1.1900 1.3100 1.8300 -
P/RPS 5.25 4.80 4.21 4.04 2.53 2.68 3.83 23.33%
  QoQ % 9.37% 14.01% 4.21% 59.68% -5.60% -30.03% -
  Horiz. % 137.08% 125.33% 109.92% 105.48% 66.06% 69.97% 100.00%
P/EPS -10.33 -22.25 -180.95 32.48 9.64 9.90 14.62 -
  QoQ % 53.57% 87.70% -657.11% 236.93% -2.63% -32.28% -
  Horiz. % -70.66% -152.19% -1,237.69% 222.16% 65.94% 67.72% 100.00%
EY -9.68 -4.49 -0.55 3.08 10.38 10.10 6.84 -
  QoQ % -115.59% -716.36% -117.86% -70.33% 2.77% 47.66% -
  Horiz. % -141.52% -65.64% -8.04% 45.03% 151.75% 147.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.60 1.47 1.60 1.62 1.28 1.51 2.23 -19.81%
  QoQ % 8.84% -8.12% -1.23% 26.56% -15.23% -32.29% -
  Horiz. % 71.75% 65.92% 71.75% 72.65% 57.40% 67.71% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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