Highlights

[PERDANA] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     18.22%    YoY -     77.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 175,953 88,544 25,702 189,653 125,577 64,363 16,776 378.47%
  QoQ % 98.72% 244.50% -86.45% 51.03% 95.11% 283.66% -
  Horiz. % 1,048.84% 527.80% 153.21% 1,130.50% 748.55% 383.66% 100.00%
PBT -18,747 -37,454 -32,675 -38,921 -47,224 -55,007 -66,050 -56.78%
  QoQ % 49.95% -14.63% 16.05% 17.58% 14.15% 16.72% -
  Horiz. % 28.38% 56.71% 49.47% 58.93% 71.50% 83.28% 100.00%
Tax -1,548 -928 -266 -1,989 -2,801 -1,551 -605 86.97%
  QoQ % -66.81% -248.87% 86.63% 28.99% -80.59% -156.36% -
  Horiz. % 255.87% 153.39% 43.97% 328.76% 462.98% 256.36% 100.00%
NP -20,295 -38,382 -32,941 -40,910 -50,025 -56,558 -66,655 -54.71%
  QoQ % 47.12% -16.52% 19.48% 18.22% 11.55% 15.15% -
  Horiz. % 30.45% 57.58% 49.42% 61.38% 75.05% 84.85% 100.00%
NP to SH -20,294 -38,381 -32,941 -40,909 -50,024 -56,557 -66,655 -54.71%
  QoQ % 47.12% -16.51% 19.48% 18.22% 11.55% 15.15% -
  Horiz. % 30.45% 57.58% 49.42% 61.37% 75.05% 84.85% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 196,248 126,926 58,643 230,563 175,602 120,921 83,431 76.78%
  QoQ % 54.62% 116.44% -74.57% 31.30% 45.22% 44.94% -
  Horiz. % 235.22% 152.13% 70.29% 276.35% 210.48% 144.94% 100.00%
Net Worth 451,513 420,374 412,589 459,297 451,513 435,943 404,804 7.54%
  QoQ % 7.41% 1.89% -10.17% 1.72% 3.57% 7.69% -
  Horiz. % 111.54% 103.85% 101.92% 113.46% 111.54% 107.69% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 451,513 420,374 412,589 459,297 451,513 435,943 404,804 7.54%
  QoQ % 7.41% 1.89% -10.17% 1.72% 3.57% 7.69% -
  Horiz. % 111.54% 103.85% 101.92% 113.46% 111.54% 107.69% 100.00%
NOSH 778,470 778,470 778,470 778,470 778,470 778,470 778,470 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -11.53 % -43.35 % -128.17 % -21.57 % -39.84 % -87.87 % -397.32 % -90.54%
  QoQ % 73.40% 66.18% -494.20% 45.86% 54.66% 77.88% -
  Horiz. % 2.90% 10.91% 32.26% 5.43% 10.03% 22.12% 100.00%
ROE -4.49 % -9.13 % -7.98 % -8.91 % -11.08 % -12.97 % -16.47 % -57.92%
  QoQ % 50.82% -14.41% 10.44% 19.58% 14.57% 21.25% -
  Horiz. % 27.26% 55.43% 48.45% 54.10% 67.27% 78.75% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.60 11.37 3.30 24.36 16.13 8.27 2.15 379.17%
  QoQ % 98.77% 244.55% -86.45% 51.02% 95.04% 284.65% -
  Horiz. % 1,051.16% 528.84% 153.49% 1,133.02% 750.23% 384.65% 100.00%
EPS -2.61 -4.93 -4.23 -5.26 -6.43 -7.27 -8.56 -54.67%
  QoQ % 47.06% -16.55% 19.58% 18.20% 11.55% 15.07% -
  Horiz. % 30.49% 57.59% 49.42% 61.45% 75.12% 84.93% 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 0.5800 0.5400 0.5300 0.5900 0.5800 0.5600 0.5200 7.54%
  QoQ % 7.41% 1.89% -10.17% 1.72% 3.57% 7.69% -
  Horiz. % 111.54% 103.85% 101.92% 113.46% 111.54% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 825,624
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.31 10.72 3.11 22.97 15.21 7.80 2.03 378.74%
  QoQ % 98.79% 244.69% -86.46% 51.02% 95.00% 284.24% -
  Horiz. % 1,049.75% 528.08% 153.20% 1,131.53% 749.26% 384.24% 100.00%
EPS -2.46 -4.65 -3.99 -4.95 -6.06 -6.85 -8.07 -54.67%
  QoQ % 47.10% -16.54% 19.39% 18.32% 11.53% 15.12% -
  Horiz. % 30.48% 57.62% 49.44% 61.34% 75.09% 84.88% 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 0.5469 0.5092 0.4997 0.5563 0.5469 0.5280 0.4903 7.55%
  QoQ % 7.40% 1.90% -10.17% 1.72% 3.58% 7.69% -
  Horiz. % 111.54% 103.85% 101.92% 113.46% 111.54% 107.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3050 0.3450 0.4100 0.2150 0.2200 0.1950 0.2600 -
P/RPS 1.35 3.03 12.42 0.88 1.36 2.36 12.07 -76.75%
  QoQ % -55.45% -75.60% 1,311.36% -35.29% -42.37% -80.45% -
  Horiz. % 11.18% 25.10% 102.90% 7.29% 11.27% 19.55% 100.00%
P/EPS -11.70 -7.00 -9.69 -4.09 -3.42 -2.68 -3.04 145.39%
  QoQ % -67.14% 27.76% -136.92% -19.59% -27.61% 11.84% -
  Horiz. % 384.87% 230.26% 318.75% 134.54% 112.50% 88.16% 100.00%
EY -8.55 -14.29 -10.32 -24.44 -29.21 -37.26 -32.93 -59.27%
  QoQ % 40.17% -38.47% 57.77% 16.33% 21.60% -13.15% -
  Horiz. % 25.96% 43.40% 31.34% 74.22% 88.70% 113.15% 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 0.53 0.64 0.77 0.36 0.38 0.35 0.50 3.96%
  QoQ % -17.19% -16.88% 113.89% -5.26% 8.57% -30.00% -
  Horiz. % 106.00% 128.00% 154.00% 72.00% 76.00% 70.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 21/05/19 21/02/19 22/11/18 24/08/18 - -
Price 0.4550 0.3400 0.3100 0.2650 0.2900 0.2100 0.2150 -
P/RPS 2.01 2.99 9.39 1.09 1.80 2.54 9.98 -65.61%
  QoQ % -32.78% -68.16% 761.47% -39.44% -29.13% -74.55% -
  Horiz. % 20.14% 29.96% 94.09% 10.92% 18.04% 25.45% 100.00%
P/EPS -17.45 -6.90 -7.33 -5.04 -4.51 -2.89 -2.51 263.83%
  QoQ % -152.90% 5.87% -45.44% -11.75% -56.06% -15.14% -
  Horiz. % 695.22% 274.90% 292.03% 200.80% 179.68% 115.14% 100.00%
EY -5.73 -14.50 -13.65 -19.83 -22.16 -34.60 -39.82 -72.51%
  QoQ % 60.48% -6.23% 31.16% 10.51% 35.95% 13.11% -
  Horiz. % 14.39% 36.41% 34.28% 49.80% 55.65% 86.89% 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 0.78 0.63 0.58 0.45 0.50 0.38 0.41 53.47%
  QoQ % 23.81% 8.62% 28.89% -10.00% 31.58% -7.32% -
  Horiz. % 190.24% 153.66% 141.46% 109.76% 121.95% 92.68% 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