Highlights

[PERDANA] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     88.17%    YoY -     2.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 259,540 195,345 120,720 53,446 255,864 199,624 140,355 50.37%
  QoQ % 32.86% 61.82% 125.87% -79.11% 28.17% 42.23% -
  Horiz. % 184.92% 139.18% 86.01% 38.08% 182.30% 142.23% 100.00%
PBT -2,281 13,439 -2,695 -7,852 -68,882 -17,534 803 -
  QoQ % -116.97% 598.66% 65.68% 88.60% -292.85% -2,283.56% -
  Horiz. % -284.06% 1,673.60% -335.62% -977.83% -8,578.08% -2,183.56% 100.00%
Tax -1,154 -1,150 -339 -223 -524 -113 -934 15.07%
  QoQ % -0.35% -239.23% -52.02% 57.44% -363.72% 87.90% -
  Horiz. % 123.55% 123.13% 36.30% 23.88% 56.10% 12.10% 100.00%
NP -3,435 12,289 -3,034 -8,075 -69,406 -17,647 -131 773.92%
  QoQ % -127.95% 505.04% 62.43% 88.37% -293.30% -13,370.99% -
  Horiz. % 2,622.14% -9,380.92% 2,316.03% 6,164.12% 52,981.68% 13,470.99% 100.00%
NP to SH -3,669 12,147 -3,078 -8,180 -69,171 -17,410 10 -
  QoQ % -130.20% 494.64% 62.37% 88.17% -297.31% -174,200.00% -
  Horiz. % -36,690.00% 121,469.99% -30,780.00% -81,800.00% -691,710.00% -174,100.00% 100.00%
Tax Rate - % 8.56 % - % - % - % - % 116.31 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 7.36% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 262,975 183,056 123,754 61,521 325,270 217,271 140,486 51.60%
  QoQ % 43.66% 47.92% 101.16% -81.09% 49.71% 54.66% -
  Horiz. % 187.19% 130.30% 88.09% 43.79% 231.53% 154.66% 100.00%
Net Worth 460,978 475,964 471,629 451,139 430,381 494,857 508,309 -6.28%
  QoQ % -3.15% 0.92% 4.54% 4.82% -13.03% -2.65% -
  Horiz. % 90.69% 93.64% 92.78% 88.75% 84.67% 97.35% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 460,978 475,964 471,629 451,139 430,381 494,857 508,309 -6.28%
  QoQ % -3.15% 0.92% 4.54% 4.82% -13.03% -2.65% -
  Horiz. % 90.69% 93.64% 92.78% 88.75% 84.67% 97.35% 100.00%
NOSH 495,675 495,795 496,451 495,757 453,033 449,870 462,099 4.76%
  QoQ % -0.02% -0.13% 0.14% 9.43% 0.70% -2.65% -
  Horiz. % 107.27% 107.29% 107.43% 107.28% 98.04% 97.35% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.32 % 6.29 % -2.51 % -15.11 % -27.13 % -8.84 % -0.09 % 494.32%
  QoQ % -120.99% 350.60% 83.39% 44.31% -206.90% -9,722.22% -
  Horiz. % 1,466.67% -6,988.89% 2,788.89% 16,788.89% 30,144.44% 9,822.22% 100.00%
ROE -0.80 % 2.55 % -0.65 % -1.81 % -16.07 % -3.52 % 0.00 % -
  QoQ % -131.37% 492.31% 64.09% 88.74% -356.53% 0.00% -
  Horiz. % 22.73% -72.44% 18.47% 51.42% 456.53% 100.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.36 39.40 24.32 10.78 56.48 44.37 30.37 43.54%
  QoQ % 32.89% 62.01% 125.60% -80.91% 27.29% 46.10% -
  Horiz. % 172.41% 129.73% 80.08% 35.50% 185.97% 146.10% 100.00%
EPS -0.74 2.45 -0.62 -1.65 -15.27 -3.87 0.00 -
  QoQ % -130.20% 495.16% 62.42% 89.19% -294.57% 0.00% -
  Horiz. % 19.12% -63.31% 16.02% 42.64% 394.57% 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 0.9300 0.9600 0.9500 0.9100 0.9500 1.1000 1.1000 -10.54%
  QoQ % -3.12% 1.05% 4.40% -4.21% -13.64% 0.00% -
  Horiz. % 84.55% 87.27% 86.36% 82.73% 86.36% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 921,069
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.18 21.21 13.11 5.80 27.78 21.67 15.24 50.37%
  QoQ % 32.86% 61.78% 126.03% -79.12% 28.20% 42.19% -
  Horiz. % 184.91% 139.17% 86.02% 38.06% 182.28% 142.19% 100.00%
EPS -0.40 1.32 -0.33 -0.89 -7.51 -1.89 0.00 -
  QoQ % -130.30% 500.00% 62.92% 88.15% -297.35% 0.00% -
  Horiz. % 21.16% -69.84% 17.46% 47.09% 397.35% 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 0.5005 0.5168 0.5120 0.4898 0.4673 0.5373 0.5519 -6.28%
  QoQ % -3.15% 0.94% 4.53% 4.81% -13.03% -2.65% -
  Horiz. % 90.69% 93.64% 92.77% 88.75% 84.67% 97.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.0800 0.8700 0.6300 0.6200 0.7900 0.6000 0.8700 -
P/RPS 2.06 2.21 2.59 5.75 1.40 1.35 2.86 -19.57%
  QoQ % -6.79% -14.67% -54.96% 310.71% 3.70% -52.80% -
  Horiz. % 72.03% 77.27% 90.56% 201.05% 48.95% 47.20% 100.00%
P/EPS -145.91 35.51 -101.61 -37.58 -5.17 -15.50 40,202.65 -
  QoQ % -510.90% 134.95% -170.38% -626.89% 66.65% -100.04% -
  Horiz. % -0.36% 0.09% -0.25% -0.09% -0.01% -0.04% 100.00%
EY -0.69 2.82 -0.98 -2.66 -19.33 -6.45 0.00 -
  QoQ % -124.47% 387.76% 63.16% 86.24% -199.69% 0.00% -
  Horiz. % 10.70% -43.72% 15.19% 41.24% 299.69% 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 1.16 0.91 0.66 0.68 0.83 0.55 0.79 29.04%
  QoQ % 27.47% 37.88% -2.94% -18.07% 50.91% -30.38% -
  Horiz. % 146.84% 115.19% 83.54% 86.08% 105.06% 69.62% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/12/12 28/08/12 28/05/12 29/02/12 24/11/11 18/08/11 -
Price 1.1500 1.0100 0.6800 0.5400 0.7500 0.7200 0.7500 -
P/RPS 2.20 2.56 2.80 5.01 1.33 1.62 2.47 -7.39%
  QoQ % -14.06% -8.57% -44.11% 276.69% -17.90% -34.41% -
  Horiz. % 89.07% 103.64% 113.36% 202.83% 53.85% 65.59% 100.00%
P/EPS -155.36 41.22 -109.68 -32.73 -4.91 -18.60 34,657.46 -
  QoQ % -476.90% 137.58% -235.11% -566.60% 73.60% -100.05% -
  Horiz. % -0.45% 0.12% -0.32% -0.09% -0.01% -0.05% 100.00%
EY -0.64 2.43 -0.91 -3.06 -20.36 -5.37 0.00 -
  QoQ % -126.34% 367.03% 70.26% 84.97% -279.14% 0.00% -
  Horiz. % 11.92% -45.25% 16.95% 56.98% 379.14% 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 1.24 1.05 0.72 0.59 0.79 0.65 0.68 48.99%
  QoQ % 18.10% 45.83% 22.03% -25.32% 21.54% -4.41% -
  Horiz. % 182.35% 154.41% 105.88% 86.76% 116.18% 95.59% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers