Highlights

[PERDANA] QoQ Quarter Result on 2012-09-30 [#3]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 06-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     198.41%    YoY -     187.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 71,656 56,779 64,195 74,625 67,274 53,446 56,240 17.54%
  QoQ % 26.20% -11.55% -13.98% 10.93% 25.87% -4.97% -
  Horiz. % 127.41% 100.96% 114.14% 132.69% 119.62% 95.03% 100.00%
PBT 15,306 13,170 -15,720 16,134 5,157 -7,852 -51,348 -
  QoQ % 16.22% 183.78% -197.43% 212.86% 165.68% 84.71% -
  Horiz. % -29.81% -25.65% 30.61% -31.42% -10.04% 15.29% 100.00%
Tax -1,754 -1,908 -4 -811 -116 -223 -411 163.34%
  QoQ % 8.07% -47,600.00% 99.51% -599.14% 47.98% 45.74% -
  Horiz. % 426.76% 464.23% 0.97% 197.32% 28.22% 54.26% 100.00%
NP 13,552 11,262 -15,724 15,323 5,041 -8,075 -51,759 -
  QoQ % 20.33% 171.62% -202.62% 203.97% 162.43% 84.40% -
  Horiz. % -26.18% -21.76% 30.38% -29.60% -9.74% 15.60% 100.00%
NP to SH 13,166 11,094 -15,816 15,225 5,102 -8,180 -51,761 -
  QoQ % 18.68% 170.14% -203.88% 198.41% 162.37% 84.20% -
  Horiz. % -25.44% -21.43% 30.56% -29.41% -9.86% 15.80% 100.00%
Tax Rate 11.46 % 14.49 % - % 5.03 % 2.25 % - % - % -
  QoQ % -20.91% 0.00% 0.00% 123.56% 0.00% 0.00% -
  Horiz. % 509.33% 644.00% 0.00% 223.56% 100.00% - -
Total Cost 58,104 45,517 79,919 59,302 62,233 61,521 107,999 -33.88%
  QoQ % 27.65% -43.05% 34.77% -4.71% 1.16% -43.04% -
  Horiz. % 53.80% 42.15% 74.00% 54.91% 57.62% 56.96% 100.00%
Net Worth 503,699 470,504 461,064 476,091 470,572 451,139 438,434 9.70%
  QoQ % 7.06% 2.05% -3.16% 1.17% 4.31% 2.90% -
  Horiz. % 114.89% 107.31% 105.16% 108.59% 107.33% 102.90% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 503,699 470,504 461,064 476,091 470,572 451,139 438,434 9.70%
  QoQ % 7.06% 2.05% -3.16% 1.17% 4.31% 2.90% -
  Horiz. % 114.89% 107.31% 105.16% 108.59% 107.33% 102.90% 100.00%
NOSH 498,712 495,267 495,768 495,928 495,339 495,757 461,509 5.31%
  QoQ % 0.70% -0.10% -0.03% 0.12% -0.08% 7.42% -
  Horiz. % 108.06% 107.31% 107.42% 107.46% 107.33% 107.42% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.91 % 19.83 % -24.49 % 20.53 % 7.49 % -15.11 % -92.03 % -
  QoQ % -4.64% 180.97% -219.29% 174.10% 149.57% 83.58% -
  Horiz. % -20.55% -21.55% 26.61% -22.31% -8.14% 16.42% 100.00%
ROE 2.61 % 2.36 % -3.43 % 3.20 % 1.08 % -1.81 % -11.81 % -
  QoQ % 10.59% 168.80% -207.19% 196.30% 159.67% 84.67% -
  Horiz. % -22.10% -19.98% 29.04% -27.10% -9.14% 15.33% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.37 11.46 12.95 15.05 13.58 10.78 12.19 11.60%
  QoQ % 25.39% -11.51% -13.95% 10.82% 25.97% -11.57% -
  Horiz. % 117.88% 94.01% 106.23% 123.46% 111.40% 88.43% 100.00%
EPS 2.64 2.24 -3.19 3.07 1.03 -1.65 -11.22 -
  QoQ % 17.86% 170.22% -203.91% 198.06% 162.42% 85.29% -
  Horiz. % -23.53% -19.96% 28.43% -27.36% -9.18% 14.71% 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 1.0100 0.9500 0.9300 0.9600 0.9500 0.9100 0.9500 4.17%
  QoQ % 6.32% 2.15% -3.12% 1.05% 4.40% -4.21% -
  Horiz. % 106.32% 100.00% 97.89% 101.05% 100.00% 95.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,850,071
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.87 3.07 3.47 4.03 3.64 2.89 3.04 17.48%
  QoQ % 26.06% -11.53% -13.90% 10.71% 25.95% -4.93% -
  Horiz. % 127.30% 100.99% 114.14% 132.57% 119.74% 95.07% 100.00%
EPS 0.71 0.60 -0.85 0.82 0.28 -0.44 -2.80 -
  QoQ % 18.33% 170.59% -203.66% 192.86% 163.64% 84.29% -
  Horiz. % -25.36% -21.43% 30.36% -29.29% -10.00% 15.71% 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 0.2723 0.2543 0.2492 0.2573 0.2544 0.2438 0.2370 9.71%
  QoQ % 7.08% 2.05% -3.15% 1.14% 4.35% 2.87% -
  Horiz. % 114.89% 107.30% 105.15% 108.57% 107.34% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.9100 1.3000 1.0800 0.8700 0.6300 0.6200 0.7900 -
P/RPS 13.29 11.34 8.34 5.78 4.64 5.75 6.48 61.49%
  QoQ % 17.20% 35.97% 44.29% 24.57% -19.30% -11.27% -
  Horiz. % 205.09% 175.00% 128.70% 89.20% 71.60% 88.73% 100.00%
P/EPS 72.35 58.04 -33.85 28.34 61.17 -37.58 -7.04 -
  QoQ % 24.66% 271.46% -219.44% -53.67% 262.77% -433.81% -
  Horiz. % -1,027.70% -824.43% 480.82% -402.56% -868.89% 533.81% 100.00%
EY 1.38 1.72 -2.95 3.53 1.63 -2.66 -14.20 -
  QoQ % -19.77% 158.31% -183.57% 116.56% 161.28% 81.27% -
  Horiz. % -9.72% -12.11% 20.77% -24.86% -11.48% 18.73% 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 1.89 1.37 1.16 0.91 0.66 0.68 0.83 73.17%
  QoQ % 37.96% 18.10% 27.47% 37.88% -2.94% -18.07% -
  Horiz. % 227.71% 165.06% 139.76% 109.64% 79.52% 81.93% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 06/12/12 28/08/12 28/05/12 29/02/12 -
Price 1.8300 1.8100 1.1500 1.0100 0.6800 0.5400 0.7500 -
P/RPS 12.74 15.79 8.88 6.71 5.01 5.01 6.15 62.58%
  QoQ % -19.32% 77.82% 32.34% 33.93% 0.00% -18.54% -
  Horiz. % 207.15% 256.75% 144.39% 109.11% 81.46% 81.46% 100.00%
P/EPS 69.32 80.80 -36.05 32.90 66.02 -32.73 -6.69 -
  QoQ % -14.21% 324.13% -209.57% -50.17% 301.71% -389.24% -
  Horiz. % -1,036.17% -1,207.77% 538.86% -491.78% -986.85% 489.24% 100.00%
EY 1.44 1.24 -2.77 3.04 1.51 -3.06 -14.95 -
  QoQ % 16.13% 144.77% -191.12% 101.32% 149.35% 79.53% -
  Horiz. % -9.63% -8.29% 18.53% -20.33% -10.10% 20.47% 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 1.81 1.91 1.24 1.05 0.72 0.59 0.79 73.88%
  QoQ % -5.24% 54.03% 18.10% 45.83% 22.03% -25.32% -
  Horiz. % 229.11% 241.77% 156.96% 132.91% 91.14% 74.68% 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.
 


 

213  190  457  1402 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 PWRWELL 0.315+0.015 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers