Highlights

[PERDANA] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     109.07%    YoY -     89.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 69,508 347,217 269,668 175,844 87,270 274,648 196,609 -50.03%
  QoQ % -79.98% 28.76% 53.36% 101.49% -68.22% 39.69% -
  Horiz. % 35.35% 176.60% 137.16% 89.44% 44.39% 139.69% 100.00%
PBT 9,582 92,435 74,224 46,506 22,363 65,389 44,262 -63.98%
  QoQ % -89.63% 24.54% 59.60% 107.96% -65.80% 47.73% -
  Horiz. % 21.65% 208.84% 167.69% 105.07% 50.52% 147.73% 100.00%
Tax -497 -1,469 -1,185 -479 -348 -3,411 -3,576 -73.20%
  QoQ % 66.17% -23.97% -147.39% -37.64% 89.80% 4.61% -
  Horiz. % 13.90% 41.08% 33.14% 13.39% 9.73% 95.39% 100.00%
NP 9,085 90,966 73,039 46,027 22,015 61,978 40,686 -63.23%
  QoQ % -90.01% 24.54% 58.69% 109.07% -64.48% 52.33% -
  Horiz. % 22.33% 223.58% 179.52% 113.13% 54.11% 152.33% 100.00%
NP to SH 8,637 90,968 73,041 46,028 22,016 61,660 39,774 -63.91%
  QoQ % -90.51% 24.54% 58.69% 109.07% -64.29% 55.03% -
  Horiz. % 21.72% 228.71% 183.64% 115.72% 55.35% 155.03% 100.00%
Tax Rate 5.19 % 1.59 % 1.60 % 1.03 % 1.56 % 5.22 % 8.08 % -25.57%
  QoQ % 226.42% -0.62% 55.34% -33.97% -70.11% -35.40% -
  Horiz. % 64.23% 19.68% 19.80% 12.75% 19.31% 64.60% 100.00%
Total Cost 60,423 256,251 196,629 129,817 65,255 212,670 155,923 -46.88%
  QoQ % -76.42% 30.32% 51.47% 98.94% -69.32% 36.39% -
  Horiz. % 38.75% 164.34% 126.11% 83.26% 41.85% 136.39% 100.00%
Net Worth 693,912 685,227 640,581 602,922 577,828 548,880 520,969 21.08%
  QoQ % 1.27% 6.97% 6.25% 4.34% 5.27% 5.36% -
  Horiz. % 133.20% 131.53% 122.96% 115.73% 110.91% 105.36% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 14,726 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 693,912 685,227 640,581 602,922 577,828 548,880 520,969 21.08%
  QoQ % 1.27% 6.97% 6.25% 4.34% 5.27% 5.36% -
  Horiz. % 133.20% 131.53% 122.96% 115.73% 110.91% 105.36% 100.00%
NOSH 738,205 736,803 736,300 735,271 731,428 712,832 500,931 29.53%
  QoQ % 0.19% 0.07% 0.14% 0.53% 2.61% 42.30% -
  Horiz. % 147.37% 147.09% 146.99% 146.78% 146.01% 142.30% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.07 % 26.20 % 27.08 % 26.17 % 25.23 % 22.57 % 20.69 % -26.40%
  QoQ % -50.11% -3.25% 3.48% 3.73% 11.79% 9.09% -
  Horiz. % 63.17% 126.63% 130.88% 126.49% 121.94% 109.09% 100.00%
ROE 1.24 % 13.28 % 11.40 % 7.63 % 3.81 % 11.23 % 7.63 % -70.25%
  QoQ % -90.66% 16.49% 49.41% 100.26% -66.07% 47.18% -
  Horiz. % 16.25% 174.05% 149.41% 100.00% 49.93% 147.18% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.42 47.12 36.62 23.92 11.93 38.53 39.25 -61.41%
  QoQ % -80.01% 28.67% 53.09% 100.50% -69.04% -1.83% -
  Horiz. % 24.00% 120.05% 93.30% 60.94% 30.39% 98.17% 100.00%
EPS 1.17 11.95 9.92 6.26 3.01 8.65 7.94 -72.13%
  QoQ % -90.21% 20.46% 58.47% 107.97% -65.20% 8.94% -
  Horiz. % 14.74% 150.50% 124.94% 78.84% 37.91% 108.94% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.9400 0.9300 0.8700 0.8200 0.7900 0.7700 1.0400 -6.52%
  QoQ % 1.08% 6.90% 6.10% 3.80% 2.60% -25.96% -
  Horiz. % 90.38% 89.42% 83.65% 78.85% 75.96% 74.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,572
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.14 15.68 12.18 7.94 3.94 12.40 8.88 -50.03%
  QoQ % -79.97% 28.74% 53.40% 101.52% -68.23% 39.64% -
  Horiz. % 35.36% 176.58% 137.16% 89.41% 44.37% 139.64% 100.00%
EPS 0.39 4.11 3.30 2.08 0.99 2.78 1.80 -63.96%
  QoQ % -90.51% 24.55% 58.65% 110.10% -64.39% 54.44% -
  Horiz. % 21.67% 228.33% 183.33% 115.56% 55.00% 154.44% 100.00%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3133 0.3094 0.2893 0.2723 0.2609 0.2478 0.2352 21.09%
  QoQ % 1.26% 6.95% 6.24% 4.37% 5.29% 5.36% -
  Horiz. % 133.21% 131.55% 123.00% 115.77% 110.93% 105.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.2400 1.1100 1.8100 1.8300 1.9100 1.5900 1.8500 -
P/RPS 13.17 2.36 4.94 7.65 16.01 4.13 4.71 98.60%
  QoQ % 458.05% -52.23% -35.42% -52.22% 287.65% -12.31% -
  Horiz. % 279.62% 50.11% 104.88% 162.42% 339.92% 87.69% 100.00%
P/EPS 105.98 8.99 18.25 29.23 63.46 18.38 23.30 174.78%
  QoQ % 1,078.87% -50.74% -37.56% -53.94% 245.27% -21.12% -
  Horiz. % 454.85% 38.58% 78.33% 125.45% 272.36% 78.88% 100.00%
EY 0.94 11.12 5.48 3.42 1.58 5.44 4.29 -63.69%
  QoQ % -91.55% 102.92% 60.23% 116.46% -70.96% 26.81% -
  Horiz. % 21.91% 259.21% 127.74% 79.72% 36.83% 126.81% 100.00%
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.32 1.19 2.08 2.23 2.42 2.06 1.78 -18.09%
  QoQ % 10.92% -42.79% -6.73% -7.85% 17.48% 15.73% -
  Horiz. % 74.16% 66.85% 116.85% 125.28% 135.96% 115.73% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 23/02/15 25/11/14 19/08/14 22/05/14 25/02/14 19/11/13 -
Price 1.5200 1.1900 1.3100 1.8300 1.8200 1.9500 2.0000 -
P/RPS 16.14 2.53 3.58 7.65 15.25 5.06 5.10 115.71%
  QoQ % 537.94% -29.33% -53.20% -49.84% 201.38% -0.78% -
  Horiz. % 316.47% 49.61% 70.20% 150.00% 299.02% 99.22% 100.00%
P/EPS 129.91 9.64 13.21 29.23 60.47 22.54 25.19 198.80%
  QoQ % 1,247.61% -27.02% -54.81% -51.66% 168.28% -10.52% -
  Horiz. % 515.72% 38.27% 52.44% 116.04% 240.06% 89.48% 100.00%
EY 0.77 10.38 7.57 3.42 1.65 4.44 3.97 -66.53%
  QoQ % -92.58% 37.12% 121.35% 107.27% -62.84% 11.84% -
  Horiz. % 19.40% 261.46% 190.68% 86.15% 41.56% 111.84% 100.00%
DY 0.00 0.00 1.53 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.62 1.28 1.51 2.23 2.30 2.53 1.92 -10.72%
  QoQ % 26.56% -15.23% -32.29% -3.04% -9.09% 31.77% -
  Horiz. % 84.38% 66.67% 78.65% 116.15% 119.79% 131.77% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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