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 - 778,470
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.24 8.93 9.96 12.05 11.38 11.21 10.02 -12.26%
  QoQ % -7.73% -10.34% -17.34% 5.89% 1.52% 11.88% -
  Horiz. % 82.24% 89.12% 99.40% 120.26% 113.57% 111.88% 100.00%
EPS -1.51 1.11 2.30 3.47 3.08 2.83 2.81 -
  QoQ % -236.04% -51.74% -33.72% 12.66% 8.83% 0.71% -
  Horiz. % -53.74% 39.50% 81.85% 123.49% 109.61% 100.71% 100.00%
DPS 0.00 0.00 0.00 1.90 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 0.9130 0.8914 0.8832 0.8248 0.7782 0.7423 0.7192 17.29%
  QoQ % 2.42% 0.93% 7.08% 5.99% 4.84% 3.21% -
  Horiz. % 126.95% 123.94% 122.80% 114.68% 108.20% 103.21% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers