Highlights

[PERDANA] QoQ Quarter Result on 2013-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     18.68%    YoY -     158.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 87,270 78,039 68,174 71,656 56,779 64,195 74,625 11.01%
  QoQ % 11.83% 14.47% -4.86% 26.20% -11.55% -13.98% -
  Horiz. % 116.94% 104.57% 91.36% 96.02% 76.09% 86.02% 100.00%
PBT 22,363 21,127 15,786 15,306 13,170 -15,720 16,134 24.34%
  QoQ % 5.85% 33.83% 3.14% 16.22% 183.78% -197.43% -
  Horiz. % 138.61% 130.95% 97.84% 94.87% 81.63% -97.43% 100.00%
Tax -348 165 86 -1,754 -1,908 -4 -811 -43.14%
  QoQ % -310.91% 91.86% 104.90% 8.07% -47,600.00% 99.51% -
  Horiz. % 42.91% -20.35% -10.60% 216.28% 235.27% 0.49% 100.00%
NP 22,015 21,292 15,872 13,552 11,262 -15,724 15,323 27.35%
  QoQ % 3.40% 34.15% 17.12% 20.33% 171.62% -202.62% -
  Horiz. % 143.67% 138.95% 103.58% 88.44% 73.50% -102.62% 100.00%
NP to SH 22,016 21,886 15,514 13,166 11,094 -15,816 15,225 27.90%
  QoQ % 0.59% 41.07% 17.83% 18.68% 170.14% -203.88% -
  Horiz. % 144.60% 143.75% 101.90% 86.48% 72.87% -103.88% 100.00%
Tax Rate 1.56 % -0.78 % -0.54 % 11.46 % 14.49 % - % 5.03 % -54.21%
  QoQ % 300.00% -44.44% -104.71% -20.91% 0.00% 0.00% -
  Horiz. % 31.01% -15.51% -10.74% 227.83% 288.07% 0.00% 100.00%
Total Cost 65,255 56,747 52,302 58,104 45,517 79,919 59,302 6.59%
  QoQ % 14.99% 8.50% -9.99% 27.65% -43.05% 34.77% -
  Horiz. % 110.04% 95.69% 88.20% 97.98% 76.75% 134.77% 100.00%
Net Worth 577,828 559,874 532,493 503,699 470,504 461,064 476,091 13.80%
  QoQ % 3.21% 5.14% 5.72% 7.06% 2.05% -3.16% -
  Horiz. % 121.37% 117.60% 111.85% 105.80% 98.83% 96.84% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 577,828 559,874 532,493 503,699 470,504 461,064 476,091 13.80%
  QoQ % 3.21% 5.14% 5.72% 7.06% 2.05% -3.16% -
  Horiz. % 121.37% 117.60% 111.85% 105.80% 98.83% 96.84% 100.00%
NOSH 731,428 727,109 512,013 498,712 495,267 495,768 495,928 29.60%
  QoQ % 0.59% 42.01% 2.67% 0.70% -0.10% -0.03% -
  Horiz. % 147.49% 146.62% 103.24% 100.56% 99.87% 99.97% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.23 % 27.28 % 23.28 % 18.91 % 19.83 % -24.49 % 20.53 % 14.75%
  QoQ % -7.51% 17.18% 23.11% -4.64% 180.97% -219.29% -
  Horiz. % 122.89% 132.88% 113.40% 92.11% 96.59% -119.29% 100.00%
ROE 3.81 % 3.91 % 2.91 % 2.61 % 2.36 % -3.43 % 3.20 % 12.35%
  QoQ % -2.56% 34.36% 11.49% 10.59% 168.80% -207.19% -
  Horiz. % 119.06% 122.19% 90.94% 81.56% 73.75% -107.19% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.93 10.73 13.31 14.37 11.46 12.95 15.05 -14.36%
  QoQ % 11.18% -19.38% -7.38% 25.39% -11.51% -13.95% -
  Horiz. % 79.27% 71.30% 88.44% 95.48% 76.15% 86.05% 100.00%
EPS 3.01 3.01 3.03 2.64 2.24 -3.19 3.07 -1.31%
  QoQ % 0.00% -0.66% 14.77% 17.86% 170.22% -203.91% -
  Horiz. % 98.05% 98.05% 98.70% 85.99% 72.96% -103.91% 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 0.7900 0.7700 1.0400 1.0100 0.9500 0.9300 0.9600 -12.20%
  QoQ % 2.60% -25.96% 2.97% 6.32% 2.15% -3.12% -
  Horiz. % 82.29% 80.21% 108.33% 105.21% 98.96% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.21 10.02 8.76 9.20 7.29 8.25 9.59 10.98%
  QoQ % 11.88% 14.38% -4.78% 26.20% -11.64% -13.97% -
  Horiz. % 116.89% 104.48% 91.35% 95.93% 76.02% 86.03% 100.00%
EPS 2.83 2.81 1.99 1.69 1.43 -2.03 1.96 27.78%
  QoQ % 0.71% 41.21% 17.75% 18.18% 170.44% -203.57% -
  Horiz. % 144.39% 143.37% 101.53% 86.22% 72.96% -103.57% 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 0.7423 0.7192 0.6840 0.6470 0.6044 0.5923 0.6116 13.80%
  QoQ % 3.21% 5.15% 5.72% 7.05% 2.04% -3.16% -
  Horiz. % 121.37% 117.59% 111.84% 105.79% 98.82% 96.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.9100 1.5900 1.8500 1.9100 1.3000 1.0800 0.8700 -
P/RPS 16.01 14.81 13.89 13.29 11.34 8.34 5.78 97.35%
  QoQ % 8.10% 6.62% 4.51% 17.20% 35.97% 44.29% -
  Horiz. % 276.99% 256.23% 240.31% 229.93% 196.19% 144.29% 100.00%
P/EPS 63.46 52.82 61.06 72.35 58.04 -33.85 28.34 71.24%
  QoQ % 20.14% -13.49% -15.60% 24.66% 271.46% -219.44% -
  Horiz. % 223.92% 186.38% 215.46% 255.29% 204.80% -119.44% 100.00%
EY 1.58 1.89 1.64 1.38 1.72 -2.95 3.53 -41.52%
  QoQ % -16.40% 15.24% 18.84% -19.77% 158.31% -183.57% -
  Horiz. % 44.76% 53.54% 46.46% 39.09% 48.73% -83.57% 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 2.42 2.06 1.78 1.89 1.37 1.16 0.91 92.06%
  QoQ % 17.48% 15.73% -5.82% 37.96% 18.10% 27.47% -
  Horiz. % 265.93% 226.37% 195.60% 207.69% 150.55% 127.47% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 25/02/13 06/12/12 -
Price 1.8200 1.9500 2.0000 1.8300 1.8100 1.1500 1.0100 -
P/RPS 15.25 18.17 15.02 12.74 15.79 8.88 6.71 72.95%
  QoQ % -16.07% 20.97% 17.90% -19.32% 77.82% 32.34% -
  Horiz. % 227.27% 270.79% 223.85% 189.87% 235.32% 132.34% 100.00%
P/EPS 60.47 64.78 66.01 69.32 80.80 -36.05 32.90 50.10%
  QoQ % -6.65% -1.86% -4.77% -14.21% 324.13% -209.57% -
  Horiz. % 183.80% 196.90% 200.64% 210.70% 245.59% -109.57% 100.00%
EY 1.65 1.54 1.52 1.44 1.24 -2.77 3.04 -33.49%
  QoQ % 7.14% 1.32% 5.56% 16.13% 144.77% -191.12% -
  Horiz. % 54.28% 50.66% 50.00% 47.37% 40.79% -91.12% 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 2.30 2.53 1.92 1.81 1.91 1.24 1.05 68.75%
  QoQ % -9.09% 31.77% 6.08% -5.24% 54.03% 18.10% -
  Horiz. % 219.05% 240.95% 182.86% 172.38% 181.90% 118.10% 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