Highlights

[PERDANA] QoQ Quarter Result on 2011-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     200.12%    YoY -     125.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 53,446 56,240 59,269 73,357 66,998 75,689 70,919 -17.17%
  QoQ % -4.97% -5.11% -19.20% 9.49% -11.48% 6.73% -
  Horiz. % 75.36% 79.30% 83.57% 103.44% 94.47% 106.73% 100.00%
PBT -7,852 -51,348 -18,337 8,914 -8,111 -19,335 -22,892 -50.97%
  QoQ % 84.71% -180.02% -305.71% 209.90% 58.05% 15.54% -
  Horiz. % 34.30% 224.31% 80.10% -38.94% 35.43% 84.46% 100.00%
Tax -223 -411 821 -598 -336 219 -957 -62.10%
  QoQ % 45.74% -150.06% 237.29% -77.98% -253.42% 122.88% -
  Horiz. % 23.30% 42.95% -85.79% 62.49% 35.11% -22.88% 100.00%
NP -8,075 -51,759 -17,516 8,316 -8,447 -19,116 -23,849 -51.39%
  QoQ % 84.40% -195.50% -310.63% 198.45% 55.81% 19.85% -
  Horiz. % 33.86% 217.03% 73.45% -34.87% 35.42% 80.15% 100.00%
NP to SH -8,180 -51,761 -17,420 8,374 -8,364 -18,888 -23,734 -50.81%
  QoQ % 84.20% -197.14% -308.02% 200.12% 55.72% 20.42% -
  Horiz. % 34.47% 218.09% 73.40% -35.28% 35.24% 79.58% 100.00%
Tax Rate - % - % - % 6.71 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 61,521 107,999 76,785 65,041 75,445 94,805 94,768 -25.01%
  QoQ % -43.04% 40.65% 18.06% -13.79% -20.42% 0.04% -
  Horiz. % 64.92% 113.96% 81.02% 68.63% 79.61% 100.04% 100.00%
Net Worth 451,139 438,434 495,142 495,236 485,651 463,776 458,311 -1.05%
  QoQ % 2.90% -11.45% -0.02% 1.97% 4.72% 1.19% -
  Horiz. % 98.44% 95.66% 108.04% 108.06% 105.97% 101.19% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 451,139 438,434 495,142 495,236 485,651 463,776 458,311 -1.05%
  QoQ % 2.90% -11.45% -0.02% 1.97% 4.72% 1.19% -
  Horiz. % 98.44% 95.66% 108.04% 108.06% 105.97% 101.19% 100.00%
NOSH 495,757 461,509 450,129 450,215 449,677 414,085 327,365 31.84%
  QoQ % 7.42% 2.53% -0.02% 0.12% 8.60% 26.49% -
  Horiz. % 151.44% 140.98% 137.50% 137.53% 137.36% 126.49% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -15.11 % -92.03 % -29.55 % 11.34 % -12.61 % -25.26 % -33.63 % -41.31%
  QoQ % 83.58% -211.44% -360.58% 189.93% 50.08% 24.89% -
  Horiz. % 44.93% 273.65% 87.87% -33.72% 37.50% 75.11% 100.00%
ROE -1.81 % -11.81 % -3.52 % 1.69 % -1.72 % -4.07 % -5.18 % -50.36%
  QoQ % 84.67% -235.51% -308.28% 198.26% 57.74% 21.43% -
  Horiz. % 34.94% 227.99% 67.95% -32.63% 33.20% 78.57% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.78 12.19 13.17 16.29 14.90 18.28 21.66 -37.17%
  QoQ % -11.57% -7.44% -19.15% 9.33% -18.49% -15.60% -
  Horiz. % 49.77% 56.28% 60.80% 75.21% 68.79% 84.40% 100.00%
EPS -1.65 -11.22 -3.87 1.86 -1.86 -4.56 -7.25 -62.69%
  QoQ % 85.29% -189.92% -308.06% 200.00% 59.21% 37.10% -
  Horiz. % 22.76% 154.76% 53.38% -25.66% 25.66% 62.90% 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 0.9100 0.9500 1.1000 1.1000 1.0800 1.1200 1.4000 -24.94%
  QoQ % -4.21% -13.64% 0.00% 1.85% -3.57% -20.00% -
  Horiz. % 65.00% 67.86% 78.57% 78.57% 77.14% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.87 7.22 7.61 9.42 8.61 9.72 9.11 -17.14%
  QoQ % -4.85% -5.12% -19.21% 9.41% -11.42% 6.70% -
  Horiz. % 75.41% 79.25% 83.53% 103.40% 94.51% 106.70% 100.00%
EPS -1.05 -6.65 -2.24 1.08 -1.07 -2.43 -3.05 -50.85%
  QoQ % 84.21% -196.87% -307.41% 200.93% 55.97% 20.33% -
  Horiz. % 34.43% 218.03% 73.44% -35.41% 35.08% 79.67% 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 0.5795 0.5632 0.6360 0.6362 0.6239 0.5958 0.5887 -1.04%
  QoQ % 2.89% -11.45% -0.03% 1.97% 4.72% 1.21% -
  Horiz. % 98.44% 95.67% 108.03% 108.07% 105.98% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.6200 0.7900 0.6000 0.8700 1.0500 1.0600 0.8500 -
P/RPS 5.75 6.48 4.56 5.34 7.05 5.80 3.92 29.07%
  QoQ % -11.27% 42.11% -14.61% -24.26% 21.55% 47.96% -
  Horiz. % 146.68% 165.31% 116.33% 136.22% 179.85% 147.96% 100.00%
P/EPS -37.58 -7.04 -15.50 46.77 -56.45 -23.24 -11.72 117.29%
  QoQ % -433.81% 54.58% -133.14% 182.85% -142.90% -98.29% -
  Horiz. % 320.65% 60.07% 132.25% -399.06% 481.66% 198.29% 100.00%
EY -2.66 -14.20 -6.45 2.14 -1.77 -4.30 -8.53 -53.98%
  QoQ % 81.27% -120.16% -401.40% 220.90% 58.84% 49.59% -
  Horiz. % 31.18% 166.47% 75.62% -25.09% 20.75% 50.41% 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 0.68 0.83 0.55 0.79 0.97 0.95 0.61 7.50%
  QoQ % -18.07% 50.91% -30.38% -18.56% 2.11% 55.74% -
  Horiz. % 111.48% 136.07% 90.16% 129.51% 159.02% 155.74% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 24/11/11 18/08/11 24/05/11 28/02/11 24/11/10 -
Price 0.5400 0.7500 0.7200 0.7500 0.9900 0.9000 0.7700 -
P/RPS 5.01 6.15 5.47 4.60 6.64 4.92 3.55 25.79%
  QoQ % -18.54% 12.43% 18.91% -30.72% 34.96% 38.59% -
  Horiz. % 141.13% 173.24% 154.08% 129.58% 187.04% 138.59% 100.00%
P/EPS -32.73 -6.69 -18.60 40.32 -53.23 -19.73 -10.62 111.63%
  QoQ % -389.24% 64.03% -146.13% 175.75% -169.79% -85.78% -
  Horiz. % 308.19% 62.99% 175.14% -379.66% 501.22% 185.78% 100.00%
EY -3.06 -14.95 -5.37 2.48 -1.88 -5.07 -9.42 -52.71%
  QoQ % 79.53% -178.40% -316.53% 231.91% 62.92% 46.18% -
  Horiz. % 32.48% 158.70% 57.01% -26.33% 19.96% 53.82% 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 0.59 0.79 0.65 0.68 0.92 0.80 0.55 4.79%
  QoQ % -25.32% 21.54% -4.41% -26.09% 15.00% 45.45% -
  Horiz. % 107.27% 143.64% 118.18% 123.64% 167.27% 145.45% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers