[PERDANA] QoQ Cumulative Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
PPB Q4 2018 Interim Report (FINAL).pdf 
