Highlights

[PERDANA] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     55.03%    YoY -     1,780.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 269,668 175,844 87,270 274,648 196,609 128,435 56,779 182.28%
  QoQ % 53.36% 101.49% -68.22% 39.69% 53.08% 126.20% -
  Horiz. % 474.94% 309.70% 153.70% 483.71% 346.27% 226.20% 100.00%
PBT 74,224 46,506 22,363 65,389 44,262 28,476 13,170 216.36%
  QoQ % 59.60% 107.96% -65.80% 47.73% 55.44% 116.22% -
  Horiz. % 563.58% 353.12% 169.80% 496.50% 336.08% 216.22% 100.00%
Tax -1,185 -479 -348 -3,411 -3,576 -3,662 -1,908 -27.19%
  QoQ % -147.39% -37.64% 89.80% 4.61% 2.35% -91.93% -
  Horiz. % 62.11% 25.10% 18.24% 178.77% 187.42% 191.93% 100.00%
NP 73,039 46,027 22,015 61,978 40,686 24,814 11,262 247.38%
  QoQ % 58.69% 109.07% -64.48% 52.33% 63.96% 120.33% -
  Horiz. % 648.54% 408.69% 195.48% 550.33% 361.27% 220.33% 100.00%
NP to SH 73,041 46,028 22,016 61,660 39,774 24,260 11,094 250.88%
  QoQ % 58.69% 109.07% -64.29% 55.03% 63.95% 118.68% -
  Horiz. % 658.38% 414.89% 198.45% 555.80% 358.52% 218.68% 100.00%
Tax Rate 1.60 % 1.03 % 1.56 % 5.22 % 8.08 % 12.86 % 14.49 % -76.95%
  QoQ % 55.34% -33.97% -70.11% -35.40% -37.17% -11.25% -
  Horiz. % 11.04% 7.11% 10.77% 36.02% 55.76% 88.75% 100.00%
Total Cost 196,629 129,817 65,255 212,670 155,923 103,621 45,517 165.01%
  QoQ % 51.47% 98.94% -69.32% 36.39% 50.47% 127.65% -
  Horiz. % 431.99% 285.21% 143.36% 467.23% 342.56% 227.65% 100.00%
Net Worth 640,581 602,922 577,828 548,880 520,969 504,168 470,504 22.82%
  QoQ % 6.25% 4.34% 5.27% 5.36% 3.33% 7.15% -
  Horiz. % 136.15% 128.14% 122.81% 116.66% 110.73% 107.15% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 14,726 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 20.16 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 640,581 602,922 577,828 548,880 520,969 504,168 470,504 22.82%
  QoQ % 6.25% 4.34% 5.27% 5.36% 3.33% 7.15% -
  Horiz. % 136.15% 128.14% 122.81% 116.66% 110.73% 107.15% 100.00%
NOSH 736,300 735,271 731,428 712,832 500,931 499,176 495,267 30.23%
  QoQ % 0.14% 0.53% 2.61% 42.30% 0.35% 0.79% -
  Horiz. % 148.67% 148.46% 147.68% 143.93% 101.14% 100.79% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.08 % 26.17 % 25.23 % 22.57 % 20.69 % 19.32 % 19.83 % 23.07%
  QoQ % 3.48% 3.73% 11.79% 9.09% 7.09% -2.57% -
  Horiz. % 136.56% 131.97% 127.23% 113.82% 104.34% 97.43% 100.00%
ROE 11.40 % 7.63 % 3.81 % 11.23 % 7.63 % 4.81 % 2.36 % 185.48%
  QoQ % 49.41% 100.26% -66.07% 47.18% 58.63% 103.81% -
  Horiz. % 483.05% 323.31% 161.44% 475.85% 323.31% 203.81% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.62 23.92 11.93 38.53 39.25 25.73 11.46 116.79%
  QoQ % 53.09% 100.50% -69.04% -1.83% 52.55% 124.52% -
  Horiz. % 319.55% 208.73% 104.10% 336.21% 342.50% 224.52% 100.00%
EPS 9.92 6.26 3.01 8.65 7.94 4.86 2.24 169.43%
  QoQ % 58.47% 107.97% -65.20% 8.94% 63.37% 116.96% -
  Horiz. % 442.86% 279.46% 134.38% 386.16% 354.46% 216.96% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 0.8700 0.8200 0.7900 0.7700 1.0400 1.0100 0.9500 -5.69%
  QoQ % 6.10% 3.80% 2.60% -25.96% 2.97% 6.32% -
  Horiz. % 91.58% 86.32% 83.16% 81.05% 109.47% 106.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 825,624
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.66 21.30 10.57 33.27 23.81 15.56 6.88 182.19%
  QoQ % 53.33% 101.51% -68.23% 39.73% 53.02% 126.16% -
  Horiz. % 474.71% 309.59% 153.63% 483.58% 346.08% 226.16% 100.00%
EPS 8.85 5.57 2.67 7.47 4.82 2.94 1.34 251.61%
  QoQ % 58.89% 108.61% -64.26% 54.98% 63.95% 119.40% -
  Horiz. % 660.45% 415.67% 199.25% 557.46% 359.70% 219.40% 100.00%
DPS 1.78 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. % 100.00% - - - - - -
NAPS 0.7759 0.7303 0.6999 0.6648 0.6310 0.6107 0.5699 22.82%
  QoQ % 6.24% 4.34% 5.28% 5.36% 3.32% 7.16% -
  Horiz. % 136.15% 128.15% 122.81% 116.65% 110.72% 107.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.8100 1.8300 1.9100 1.5900 1.8500 1.9100 1.3000 -
P/RPS 4.94 7.65 16.01 4.13 4.71 7.42 11.34 -42.51%
  QoQ % -35.42% -52.22% 287.65% -12.31% -36.52% -34.57% -
  Horiz. % 43.56% 67.46% 141.18% 36.42% 41.53% 65.43% 100.00%
P/EPS 18.25 29.23 63.46 18.38 23.30 39.30 58.04 -53.73%
  QoQ % -37.56% -53.94% 245.27% -21.12% -40.71% -32.29% -
  Horiz. % 31.44% 50.36% 109.34% 31.67% 40.14% 67.71% 100.00%
EY 5.48 3.42 1.58 5.44 4.29 2.54 1.72 116.37%
  QoQ % 60.23% 116.46% -70.96% 26.81% 68.90% 47.67% -
  Horiz. % 318.60% 198.84% 91.86% 316.28% 249.42% 147.67% 100.00%
DY 1.10 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. % 100.00% - - - - - -
P/NAPS 2.08 2.23 2.42 2.06 1.78 1.89 1.37 32.06%
  QoQ % -6.73% -7.85% 17.48% 15.73% -5.82% 37.96% -
  Horiz. % 151.82% 162.77% 176.64% 150.36% 129.93% 137.96% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 19/08/14 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 -
Price 1.3100 1.8300 1.8200 1.9500 2.0000 1.8300 1.8100 -
P/RPS 3.58 7.65 15.25 5.06 5.10 7.11 15.79 -62.78%
  QoQ % -53.20% -49.84% 201.38% -0.78% -28.27% -54.97% -
  Horiz. % 22.67% 48.45% 96.58% 32.05% 32.30% 45.03% 100.00%
P/EPS 13.21 29.23 60.47 22.54 25.19 37.65 80.80 -70.07%
  QoQ % -54.81% -51.66% 168.28% -10.52% -33.09% -53.40% -
  Horiz. % 16.35% 36.18% 74.84% 27.90% 31.18% 46.60% 100.00%
EY 7.57 3.42 1.65 4.44 3.97 2.66 1.24 233.66%
  QoQ % 121.35% 107.27% -62.84% 11.84% 49.25% 114.52% -
  Horiz. % 610.48% 275.81% 133.06% 358.06% 320.16% 214.52% 100.00%
DY 1.53 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. % 100.00% - - - - - -
P/NAPS 1.51 2.23 2.30 2.53 1.92 1.81 1.91 -14.49%
  QoQ % -32.29% -3.04% -9.09% 31.77% 6.08% -5.24% -
  Horiz. % 79.06% 116.75% 120.42% 132.46% 100.52% 94.76% 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