Highlights

[PERDANA] QoQ Quarter Result on 2015-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -236.00%    YoY -     -148.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 42,013 48,603 45,896 64,184 69,508 77,549 93,824 -41.44%
  QoQ % -13.56% 5.90% -28.49% -7.66% -10.37% -17.35% -
  Horiz. % 44.78% 51.80% 48.92% 68.41% 74.08% 82.65% 100.00%
PBT -11,785 -78,539 -35,520 -10,828 9,582 18,211 27,718 -
  QoQ % 84.99% -121.11% -228.04% -213.00% -47.38% -34.30% -
  Horiz. % -42.52% -283.35% -128.15% -39.06% 34.57% 65.70% 100.00%
Tax -180 1,233 -116 -919 -497 -284 -706 -59.76%
  QoQ % -114.60% 1,162.93% 87.38% -84.91% -75.00% 59.77% -
  Horiz. % 25.50% -174.65% 16.43% 130.17% 70.40% 40.23% 100.00%
NP -11,965 -77,306 -35,636 -11,747 9,085 17,927 27,012 -
  QoQ % 84.52% -116.93% -203.36% -229.30% -49.32% -33.63% -
  Horiz. % -44.30% -286.19% -131.93% -43.49% 33.63% 66.37% 100.00%
NP to SH -11,965 -77,308 -35,636 -11,746 8,637 17,927 27,013 -
  QoQ % 84.52% -116.94% -203.39% -236.00% -51.82% -33.64% -
  Horiz. % -44.29% -286.19% -131.92% -43.48% 31.97% 66.36% 100.00%
Tax Rate - % - % - % - % 5.19 % 1.56 % 2.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 232.69% -38.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 203.53% 61.18% 100.00%
Total Cost 53,978 125,909 81,532 75,931 60,423 59,622 66,812 -13.24%
  QoQ % -57.13% 54.43% 7.38% 25.67% 1.34% -10.76% -
  Horiz. % 80.79% 188.45% 122.03% 113.65% 90.44% 89.24% 100.00%
Net Worth 677,269 747,332 786,088 710,745 693,912 687,512 642,112 3.61%
  QoQ % -9.37% -4.93% 10.60% 2.43% 0.93% 7.07% -
  Horiz. % 105.48% 116.39% 122.42% 110.69% 108.07% 107.07% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 14,761 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 54.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 677,269 747,332 786,088 710,745 693,912 687,512 642,112 3.61%
  QoQ % -9.37% -4.93% 10.60% 2.43% 0.93% 7.07% -
  Horiz. % 105.48% 116.39% 122.42% 110.69% 108.07% 107.07% 100.00%
NOSH 778,470 778,470 748,655 748,152 738,205 739,261 738,060 3.61%
  QoQ % 0.00% 3.98% 0.07% 1.35% -0.14% 0.16% -
  Horiz. % 105.48% 105.48% 101.44% 101.37% 100.02% 100.16% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -28.48 % -159.06 % -77.65 % -18.30 % 13.07 % 23.12 % 28.79 % -
  QoQ % 82.09% -104.84% -324.32% -240.02% -43.47% -19.69% -
  Horiz. % -98.92% -552.48% -269.71% -63.56% 45.40% 80.31% 100.00%
ROE -1.77 % -10.34 % -4.53 % -1.65 % 1.24 % 2.61 % 4.21 % -
  QoQ % 82.88% -128.26% -174.55% -233.06% -52.49% -38.00% -
  Horiz. % -42.04% -245.61% -107.60% -39.19% 29.45% 62.00% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.40 6.24 6.13 8.58 9.42 10.49 12.71 -43.46%
  QoQ % -13.46% 1.79% -28.55% -8.92% -10.20% -17.47% -
  Horiz. % 42.49% 49.10% 48.23% 67.51% 74.11% 82.53% 100.00%
EPS -1.54 -9.95 -4.76 -1.57 1.17 2.03 3.66 -
  QoQ % 84.52% -109.03% -203.18% -234.19% -42.36% -44.54% -
  Horiz. % -42.08% -271.86% -130.05% -42.90% 31.97% 55.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8700 0.9600 1.0500 0.9500 0.9400 0.9300 0.8700 -
  QoQ % -9.37% -8.57% 10.53% 1.06% 1.08% 6.90% -
  Horiz. % 100.00% 110.34% 120.69% 109.20% 108.05% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.40 6.24 5.90 8.24 8.93 9.96 12.05 -41.41%
  QoQ % -13.46% 5.76% -28.40% -7.73% -10.34% -17.34% -
  Horiz. % 44.81% 51.78% 48.96% 68.38% 74.11% 82.66% 100.00%
EPS -1.54 -9.95 -4.58 -1.51 1.11 2.30 3.47 -
  QoQ % 84.52% -117.25% -203.31% -236.04% -51.74% -33.72% -
  Horiz. % -44.38% -286.74% -131.99% -43.52% 31.99% 66.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8700 0.9600 1.0098 0.9130 0.8914 0.8832 0.8248 3.62%
  QoQ % -9.37% -4.93% 10.60% 2.42% 0.93% 7.08% -
  Horiz. % 105.48% 116.39% 122.43% 110.69% 108.07% 107.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.5400 1.5400 1.5400 1.5200 1.2400 1.1100 1.8100 -
P/RPS 28.54 24.67 25.12 17.72 13.17 10.58 14.24 58.90%
  QoQ % 15.69% -1.79% 41.76% 34.55% 24.48% -25.70% -
  Horiz. % 200.42% 173.24% 176.40% 124.44% 92.49% 74.30% 100.00%
P/EPS -100.20 -15.51 -32.35 -96.82 105.98 45.77 49.45 -
  QoQ % -546.03% 52.06% 66.59% -191.36% 131.55% -7.44% -
  Horiz. % -202.63% -31.37% -65.42% -195.79% 214.32% 92.56% 100.00%
EY -1.00 -6.45 -3.09 -1.03 0.94 2.18 2.02 -
  QoQ % 84.50% -108.74% -200.00% -209.57% -56.88% 7.92% -
  Horiz. % -49.50% -319.31% -152.97% -50.99% 46.53% 107.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.77 1.60 1.47 1.60 1.32 1.19 2.08 -10.19%
  QoQ % 10.62% 8.84% -8.12% 21.21% 10.92% -42.79% -
  Horiz. % 85.10% 76.92% 70.67% 76.92% 63.46% 57.21% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 24/11/15 25/08/15 21/05/15 23/02/15 25/11/14 -
Price 1.5400 1.5400 1.5400 1.5200 1.5200 1.1900 1.3100 -
P/RPS 28.54 24.67 25.12 17.72 16.14 11.34 10.31 97.03%
  QoQ % 15.69% -1.79% 41.76% 9.79% 42.33% 9.99% -
  Horiz. % 276.82% 239.28% 243.65% 171.87% 156.55% 109.99% 100.00%
P/EPS -100.20 -15.51 -32.35 -96.82 129.91 49.07 35.79 -
  QoQ % -546.03% 52.06% 66.59% -174.53% 164.74% 37.11% -
  Horiz. % -279.97% -43.34% -90.39% -270.52% 362.98% 137.11% 100.00%
EY -1.00 -6.45 -3.09 -1.03 0.77 2.04 2.79 -
  QoQ % 84.50% -108.74% -200.00% -233.77% -62.25% -26.88% -
  Horiz. % -35.84% -231.18% -110.75% -36.92% 27.60% 73.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.77 1.60 1.47 1.60 1.62 1.28 1.51 11.16%
  QoQ % 10.62% 8.84% -8.12% -1.23% 26.56% -15.23% -
  Horiz. % 117.22% 105.96% 97.35% 105.96% 107.28% 84.77% 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.
 


 

249  226  490  1300 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 TDM 0.32+0.01 
 AT 0.050.00 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers