Highlights

[PERDANA] QoQ Quarter Result on 2014-09-30 [#3]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     12.50%    YoY -     74.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 64,184 69,508 77,549 93,824 88,574 87,270 78,039 -12.25%
  QoQ % -7.66% -10.37% -17.35% 5.93% 1.49% 11.83% -
  Horiz. % 82.25% 89.07% 99.37% 120.23% 113.50% 111.83% 100.00%
PBT -10,828 9,582 18,211 27,718 24,143 22,363 21,127 -
  QoQ % -213.00% -47.38% -34.30% 14.81% 7.96% 5.85% -
  Horiz. % -51.25% 45.35% 86.20% 131.20% 114.28% 105.85% 100.00%
Tax -919 -497 -284 -706 -131 -348 165 -
  QoQ % -84.91% -75.00% 59.77% -438.93% 62.36% -310.91% -
  Horiz. % -556.97% -301.21% -172.12% -427.88% -79.39% -210.91% 100.00%
NP -11,747 9,085 17,927 27,012 24,012 22,015 21,292 -
  QoQ % -229.30% -49.32% -33.63% 12.49% 9.07% 3.40% -
  Horiz. % -55.17% 42.67% 84.20% 126.86% 112.77% 103.40% 100.00%
NP to SH -11,746 8,637 17,927 27,013 24,012 22,016 21,886 -
  QoQ % -236.00% -51.82% -33.64% 12.50% 9.07% 0.59% -
  Horiz. % -53.67% 39.46% 81.91% 123.43% 109.71% 100.59% 100.00%
Tax Rate - % 5.19 % 1.56 % 2.55 % 0.54 % 1.56 % -0.78 % -
  QoQ % 0.00% 232.69% -38.82% 372.22% -65.38% 300.00% -
  Horiz. % 0.00% -665.38% -200.00% -326.92% -69.23% -200.00% 100.00%
Total Cost 75,931 60,423 59,622 66,812 64,562 65,255 56,747 21.49%
  QoQ % 25.67% 1.34% -10.76% 3.49% -1.06% 14.99% -
  Horiz. % 133.81% 106.48% 105.07% 117.74% 113.77% 114.99% 100.00%
Net Worth 710,745 693,912 687,512 642,112 605,841 577,828 559,874 17.29%
  QoQ % 2.43% 0.93% 7.07% 5.99% 4.85% 3.21% -
  Horiz. % 126.95% 123.94% 122.80% 114.69% 108.21% 103.21% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 14,761 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 710,745 693,912 687,512 642,112 605,841 577,828 559,874 17.29%
  QoQ % 2.43% 0.93% 7.07% 5.99% 4.85% 3.21% -
  Horiz. % 126.95% 123.94% 122.80% 114.69% 108.21% 103.21% 100.00%
NOSH 748,152 738,205 739,261 738,060 738,830 731,428 727,109 1.93%
  QoQ % 1.35% -0.14% 0.16% -0.10% 1.01% 0.59% -
  Horiz. % 102.89% 101.53% 101.67% 101.51% 101.61% 100.59% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -18.30 % 13.07 % 23.12 % 28.79 % 27.11 % 25.23 % 27.28 % -
  QoQ % -240.02% -43.47% -19.69% 6.20% 7.45% -7.51% -
  Horiz. % -67.08% 47.91% 84.75% 105.54% 99.38% 92.49% 100.00%
ROE -1.65 % 1.24 % 2.61 % 4.21 % 3.96 % 3.81 % 3.91 % -
  QoQ % -233.06% -52.49% -38.00% 6.31% 3.94% -2.56% -
  Horiz. % -42.20% 31.71% 66.75% 107.67% 101.28% 97.44% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.58 9.42 10.49 12.71 11.99 11.93 10.73 -13.88%
  QoQ % -8.92% -10.20% -17.47% 6.01% 0.50% 11.18% -
  Horiz. % 79.96% 87.79% 97.76% 118.45% 111.74% 111.18% 100.00%
EPS -1.57 1.17 2.03 3.66 3.25 3.01 3.01 -
  QoQ % -234.19% -42.36% -44.54% 12.62% 7.97% 0.00% -
  Horiz. % -52.16% 38.87% 67.44% 121.59% 107.97% 100.00% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9500 0.9400 0.9300 0.8700 0.8200 0.7900 0.7700 15.08%
  QoQ % 1.06% 1.08% 6.90% 6.10% 3.80% 2.60% -
  Horiz. % 123.38% 122.08% 120.78% 112.99% 106.49% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,446
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.90 3.14 3.50 4.24 4.00 3.94 3.52 -12.15%
  QoQ % -7.64% -10.29% -17.45% 6.00% 1.52% 11.93% -
  Horiz. % 82.39% 89.20% 99.43% 120.45% 113.64% 111.93% 100.00%
EPS -0.53 0.39 0.81 1.22 1.08 0.99 0.99 -
  QoQ % -235.90% -51.85% -33.61% 12.96% 9.09% 0.00% -
  Horiz. % -53.54% 39.39% 81.82% 123.23% 109.09% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3210 0.3134 0.3105 0.2900 0.2736 0.2609 0.2528 17.31%
  QoQ % 2.43% 0.93% 7.07% 5.99% 4.87% 3.20% -
  Horiz. % 126.98% 123.97% 122.82% 114.72% 108.23% 103.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.5200 1.2400 1.1100 1.8100 1.8300 1.9100 1.5900 -
P/RPS 17.72 13.17 10.58 14.24 15.26 16.01 14.81 12.74%
  QoQ % 34.55% 24.48% -25.70% -6.68% -4.68% 8.10% -
  Horiz. % 119.65% 88.93% 71.44% 96.15% 103.04% 108.10% 100.00%
P/EPS -96.82 105.98 45.77 49.45 56.31 63.46 52.82 -
  QoQ % -191.36% 131.55% -7.44% -12.18% -11.27% 20.14% -
  Horiz. % -183.30% 200.64% 86.65% 93.62% 106.61% 120.14% 100.00%
EY -1.03 0.94 2.18 2.02 1.78 1.58 1.89 -
  QoQ % -209.57% -56.88% 7.92% 13.48% 12.66% -16.40% -
  Horiz. % -54.50% 49.74% 115.34% 106.88% 94.18% 83.60% 100.00%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.60 1.32 1.19 2.08 2.23 2.42 2.06 -15.54%
  QoQ % 21.21% 10.92% -42.79% -6.73% -7.85% 17.48% -
  Horiz. % 77.67% 64.08% 57.77% 100.97% 108.25% 117.48% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 23/02/15 25/11/14 19/08/14 22/05/14 25/02/14 -
Price 1.5200 1.5200 1.1900 1.3100 1.8300 1.8200 1.9500 -
P/RPS 17.72 16.14 11.34 10.31 15.26 15.25 18.17 -1.66%
  QoQ % 9.79% 42.33% 9.99% -32.44% 0.07% -16.07% -
  Horiz. % 97.52% 88.83% 62.41% 56.74% 83.98% 83.93% 100.00%
P/EPS -96.82 129.91 49.07 35.79 56.31 60.47 64.78 -
  QoQ % -174.53% 164.74% 37.11% -36.44% -6.88% -6.65% -
  Horiz. % -149.46% 200.54% 75.75% 55.25% 86.92% 93.35% 100.00%
EY -1.03 0.77 2.04 2.79 1.78 1.65 1.54 -
  QoQ % -233.77% -62.25% -26.88% 56.74% 7.88% 7.14% -
  Horiz. % -66.88% 50.00% 132.47% 181.17% 115.58% 107.14% 100.00%
DY 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.60 1.62 1.28 1.51 2.23 2.30 2.53 -26.38%
  QoQ % -1.23% 26.56% -15.23% -32.29% -3.04% -9.09% -
  Horiz. % 63.24% 64.03% 50.59% 59.68% 88.14% 90.91% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS