Highlights

[PERDANA] QoQ Quarter Result on 2009-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     145.31%    YoY -     -86.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 70,919 57,351 50,928 119,419 156,737 166,300 163,228 -42.61%
  QoQ % 23.66% 12.61% -57.35% -23.81% -5.75% 1.88% -
  Horiz. % 43.45% 35.14% 31.20% 73.16% 96.02% 101.88% 100.00%
PBT -22,892 -34,847 4,177 4,653 -2,887 21,227 25,708 -
  QoQ % 34.31% -934.26% -10.23% 261.17% -113.60% -17.43% -
  Horiz. % -89.05% -135.55% 16.25% 18.10% -11.23% 82.57% 100.00%
Tax -957 1,778 -549 -303 -5,193 -3,215 -3,640 -58.93%
  QoQ % -153.82% 423.86% -81.19% 94.17% -61.52% 11.68% -
  Horiz. % 26.29% -48.85% 15.08% 8.32% 142.66% 88.32% 100.00%
NP -23,849 -33,069 3,628 4,350 -8,080 18,012 22,068 -
  QoQ % 27.88% -1,011.49% -16.60% 153.84% -144.86% -18.38% -
  Horiz. % -108.07% -149.85% 16.44% 19.71% -36.61% 81.62% 100.00%
NP to SH -23,734 -32,979 3,599 4,050 -8,938 15,557 18,648 -
  QoQ % 28.03% -1,016.34% -11.14% 145.31% -157.45% -16.58% -
  Horiz. % -127.27% -176.85% 19.30% 21.72% -47.93% 83.42% 100.00%
Tax Rate - % - % 13.14 % 6.51 % - % 15.15 % 14.16 % -
  QoQ % 0.00% 0.00% 101.84% 0.00% 0.00% 6.99% -
  Horiz. % 0.00% 0.00% 92.80% 45.97% 0.00% 106.99% 100.00%
Total Cost 94,768 90,420 47,300 115,069 164,817 148,288 141,160 -23.31%
  QoQ % 4.81% 91.16% -58.89% -30.18% 11.15% 5.05% -
  Horiz. % 67.14% 64.05% 33.51% 81.52% 116.76% 105.05% 100.00%
Net Worth 458,311 461,348 505,644 562,830 569,052 583,015 591,858 -15.66%
  QoQ % -0.66% -8.76% -10.16% -1.09% -2.39% -1.49% -
  Horiz. % 77.44% 77.95% 85.43% 95.10% 96.15% 98.51% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,955 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 147.06 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 458,311 461,348 505,644 562,830 569,052 583,015 591,858 -15.66%
  QoQ % -0.66% -8.76% -10.16% -1.09% -2.39% -1.49% -
  Horiz. % 77.44% 77.95% 85.43% 95.10% 96.15% 98.51% 100.00%
NOSH 327,365 297,644 297,438 297,794 297,933 297,456 297,416 6.60%
  QoQ % 9.99% 0.07% -0.12% -0.05% 0.16% 0.01% -
  Horiz. % 110.07% 100.08% 100.01% 100.13% 100.17% 100.01% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -33.63 % -57.66 % 7.12 % 3.64 % -5.16 % 10.83 % 13.52 % -
  QoQ % 41.68% -909.83% 95.60% 170.54% -147.65% -19.90% -
  Horiz. % -248.74% -426.48% 52.66% 26.92% -38.17% 80.10% 100.00%
ROE -5.18 % -7.15 % 0.71 % 0.72 % -1.57 % 2.67 % 3.15 % -
  QoQ % 27.55% -1,107.04% -1.39% 145.86% -158.80% -15.24% -
  Horiz. % -164.44% -226.98% 22.54% 22.86% -49.84% 84.76% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.66 19.27 17.12 40.10 52.61 55.91 54.88 -46.16%
  QoQ % 12.40% 12.56% -57.31% -23.78% -5.90% 1.88% -
  Horiz. % 39.47% 35.11% 31.20% 73.07% 95.86% 101.88% 100.00%
EPS -7.25 -11.08 1.21 1.36 -3.00 5.23 6.27 -
  QoQ % 34.57% -1,015.70% -11.03% 145.33% -157.36% -16.59% -
  Horiz. % -115.63% -176.71% 19.30% 21.69% -47.85% 83.41% 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 1.4000 1.5500 1.7000 1.8900 1.9100 1.9600 1.9900 -20.88%
  QoQ % -9.68% -8.82% -10.05% -1.05% -2.55% -1.51% -
  Horiz. % 70.35% 77.89% 85.43% 94.97% 95.98% 98.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.11 7.37 6.54 15.34 20.13 21.36 20.97 -42.61%
  QoQ % 23.61% 12.69% -57.37% -23.80% -5.76% 1.86% -
  Horiz. % 43.44% 35.15% 31.19% 73.15% 95.99% 101.86% 100.00%
EPS -3.05 -4.24 0.46 0.52 -1.15 2.00 2.40 -
  QoQ % 28.07% -1,021.74% -11.54% 145.22% -157.50% -16.67% -
  Horiz. % -127.08% -176.67% 19.17% 21.67% -47.92% 83.33% 100.00%
DPS 0.00 0.00 0.00 0.77 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 0.5887 0.5926 0.6495 0.7230 0.7310 0.7489 0.7603 -15.67%
  QoQ % -0.66% -8.76% -10.17% -1.09% -2.39% -1.50% -
  Horiz. % 77.43% 77.94% 85.43% 95.09% 96.15% 98.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.8500 1.3000 1.3900 1.4500 2.5300 2.6600 1.4000 -
P/RPS 3.92 6.75 8.12 3.62 4.81 4.76 2.55 33.16%
  QoQ % -41.93% -16.87% 124.31% -24.74% 1.05% 86.67% -
  Horiz. % 153.73% 264.71% 318.43% 141.96% 188.63% 186.67% 100.00%
P/EPS -11.72 -11.73 114.88 106.62 -84.33 50.86 22.33 -
  QoQ % 0.09% -110.21% 7.75% 226.43% -265.81% 127.77% -
  Horiz. % -52.49% -52.53% 514.46% 477.47% -377.65% 227.77% 100.00%
EY -8.53 -8.52 0.87 0.94 -1.19 1.97 4.48 -
  QoQ % -0.12% -1,079.31% -7.45% 178.99% -160.41% -56.03% -
  Horiz. % -190.40% -190.18% 19.42% 20.98% -26.56% 43.97% 100.00%
DY 0.00 0.00 0.00 1.38 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 0.61 0.84 0.82 0.77 1.32 1.36 0.70 -8.76%
  QoQ % -27.38% 2.44% 6.49% -41.67% -2.94% 94.29% -
  Horiz. % 87.14% 120.00% 117.14% 110.00% 188.57% 194.29% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 25/02/10 16/11/09 26/08/09 27/05/09 -
Price 0.7700 1.2300 1.1800 1.3500 1.9900 2.4900 2.6200 -
P/RPS 3.55 6.38 6.89 3.37 3.78 4.45 4.77 -17.86%
  QoQ % -44.36% -7.40% 104.45% -10.85% -15.06% -6.71% -
  Horiz. % 74.42% 133.75% 144.44% 70.65% 79.25% 93.29% 100.00%
P/EPS -10.62 -11.10 97.52 99.26 -66.33 47.61 41.79 -
  QoQ % 4.32% -111.38% -1.75% 249.65% -239.32% 13.93% -
  Horiz. % -25.41% -26.56% 233.36% 237.52% -158.72% 113.93% 100.00%
EY -9.42 -9.01 1.03 1.01 -1.51 2.10 2.39 -
  QoQ % -4.55% -974.76% 1.98% 166.89% -171.90% -12.13% -
  Horiz. % -394.14% -376.99% 43.10% 42.26% -63.18% 87.87% 100.00%
DY 0.00 0.00 0.00 1.48 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 0.55 0.79 0.69 0.71 1.04 1.27 1.32 -44.18%
  QoQ % -30.38% 14.49% -2.82% -31.73% -18.11% -3.79% -
  Horiz. % 41.67% 59.85% 52.27% 53.79% 78.79% 96.21% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers