Highlights

[PERDANA] QoQ Quarter Result on 2010-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     20.42%    YoY -     -566.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 59,269 73,357 66,998 75,689 70,919 57,351 50,928 10.63%
  QoQ % -19.20% 9.49% -11.48% 6.73% 23.66% 12.61% -
  Horiz. % 116.38% 144.04% 131.55% 148.62% 139.25% 112.61% 100.00%
PBT -18,337 8,914 -8,111 -19,335 -22,892 -34,847 4,177 -
  QoQ % -305.71% 209.90% 58.05% 15.54% 34.31% -934.26% -
  Horiz. % -439.00% 213.41% -194.18% -462.89% -548.05% -834.26% 100.00%
Tax 821 -598 -336 219 -957 1,778 -549 -
  QoQ % 237.29% -77.98% -253.42% 122.88% -153.82% 423.86% -
  Horiz. % -149.54% 108.93% 61.20% -39.89% 174.32% -323.86% 100.00%
NP -17,516 8,316 -8,447 -19,116 -23,849 -33,069 3,628 -
  QoQ % -310.63% 198.45% 55.81% 19.85% 27.88% -1,011.49% -
  Horiz. % -482.80% 229.22% -232.83% -526.90% -657.36% -911.49% 100.00%
NP to SH -17,420 8,374 -8,364 -18,888 -23,734 -32,979 3,599 -
  QoQ % -308.02% 200.12% 55.72% 20.42% 28.03% -1,016.34% -
  Horiz. % -484.02% 232.68% -232.40% -524.81% -659.46% -916.34% 100.00%
Tax Rate - % 6.71 % - % - % - % - % 13.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 51.07% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 76,785 65,041 75,445 94,805 94,768 90,420 47,300 38.09%
  QoQ % 18.06% -13.79% -20.42% 0.04% 4.81% 91.16% -
  Horiz. % 162.34% 137.51% 159.50% 200.43% 200.36% 191.16% 100.00%
Net Worth 495,142 495,236 485,651 463,776 458,311 461,348 505,644 -1.39%
  QoQ % -0.02% 1.97% 4.72% 1.19% -0.66% -8.76% -
  Horiz. % 97.92% 97.94% 96.05% 91.72% 90.64% 91.24% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 495,142 495,236 485,651 463,776 458,311 461,348 505,644 -1.39%
  QoQ % -0.02% 1.97% 4.72% 1.19% -0.66% -8.76% -
  Horiz. % 97.92% 97.94% 96.05% 91.72% 90.64% 91.24% 100.00%
NOSH 450,129 450,215 449,677 414,085 327,365 297,644 297,438 31.78%
  QoQ % -0.02% 0.12% 8.60% 26.49% 9.99% 0.07% -
  Horiz. % 151.34% 151.36% 151.18% 139.22% 110.06% 100.07% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -29.55 % 11.34 % -12.61 % -25.26 % -33.63 % -57.66 % 7.12 % -
  QoQ % -360.58% 189.93% 50.08% 24.89% 41.68% -909.83% -
  Horiz. % -415.03% 159.27% -177.11% -354.78% -472.33% -809.83% 100.00%
ROE -3.52 % 1.69 % -1.72 % -4.07 % -5.18 % -7.15 % 0.71 % -
  QoQ % -308.28% 198.26% 57.74% 21.43% 27.55% -1,107.04% -
  Horiz. % -495.77% 238.03% -242.25% -573.24% -729.58% -1,007.04% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.17 16.29 14.90 18.28 21.66 19.27 17.12 -16.03%
  QoQ % -19.15% 9.33% -18.49% -15.60% 12.40% 12.56% -
  Horiz. % 76.93% 95.15% 87.03% 106.78% 126.52% 112.56% 100.00%
EPS -3.87 1.86 -1.86 -4.56 -7.25 -11.08 1.21 -
  QoQ % -308.06% 200.00% 59.21% 37.10% 34.57% -1,015.70% -
  Horiz. % -319.83% 153.72% -153.72% -376.86% -599.17% -915.70% 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 1.1000 1.1000 1.0800 1.1200 1.4000 1.5500 1.7000 -25.17%
  QoQ % 0.00% 1.85% -3.57% -20.00% -9.68% -8.82% -
  Horiz. % 64.71% 64.71% 63.53% 65.88% 82.35% 91.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,572
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.68 3.31 3.03 3.42 3.20 2.59 2.30 10.72%
  QoQ % -19.03% 9.24% -11.40% 6.88% 23.55% 12.61% -
  Horiz. % 116.52% 143.91% 131.74% 148.70% 139.13% 112.61% 100.00%
EPS -0.79 0.38 -0.38 -0.85 -1.07 -1.49 0.16 -
  QoQ % -307.89% 200.00% 55.29% 20.56% 28.19% -1,031.25% -
  Horiz. % -493.75% 237.50% -237.50% -531.25% -668.75% -931.25% 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 0.2236 0.2236 0.2193 0.2094 0.2070 0.2083 0.2283 -1.38%
  QoQ % 0.00% 1.96% 4.73% 1.16% -0.62% -8.76% -
  Horiz. % 97.94% 97.94% 96.06% 91.72% 90.67% 91.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.6000 0.8700 1.0500 1.0600 0.8500 1.3000 1.3900 -
P/RPS 4.56 5.34 7.05 5.80 3.92 6.75 8.12 -31.91%
  QoQ % -14.61% -24.26% 21.55% 47.96% -41.93% -16.87% -
  Horiz. % 56.16% 65.76% 86.82% 71.43% 48.28% 83.13% 100.00%
P/EPS -15.50 46.77 -56.45 -23.24 -11.72 -11.73 114.88 -
  QoQ % -133.14% 182.85% -142.90% -98.29% 0.09% -110.21% -
  Horiz. % -13.49% 40.71% -49.14% -20.23% -10.20% -10.21% 100.00%
EY -6.45 2.14 -1.77 -4.30 -8.53 -8.52 0.87 -
  QoQ % -401.40% 220.90% 58.84% 49.59% -0.12% -1,079.31% -
  Horiz. % -741.38% 245.98% -203.45% -494.25% -980.46% -979.31% 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 0.55 0.79 0.97 0.95 0.61 0.84 0.82 -23.36%
  QoQ % -30.38% -18.56% 2.11% 55.74% -27.38% 2.44% -
  Horiz. % 67.07% 96.34% 118.29% 115.85% 74.39% 102.44% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 18/08/11 24/05/11 28/02/11 24/11/10 25/08/10 27/05/10 -
Price 0.7200 0.7500 0.9900 0.9000 0.7700 1.2300 1.1800 -
P/RPS 5.47 4.60 6.64 4.92 3.55 6.38 6.89 -14.25%
  QoQ % 18.91% -30.72% 34.96% 38.59% -44.36% -7.40% -
  Horiz. % 79.39% 66.76% 96.37% 71.41% 51.52% 92.60% 100.00%
P/EPS -18.60 40.32 -53.23 -19.73 -10.62 -11.10 97.52 -
  QoQ % -146.13% 175.75% -169.79% -85.78% 4.32% -111.38% -
  Horiz. % -19.07% 41.35% -54.58% -20.23% -10.89% -11.38% 100.00%
EY -5.37 2.48 -1.88 -5.07 -9.42 -9.01 1.03 -
  QoQ % -316.53% 231.91% 62.92% 46.18% -4.55% -974.76% -
  Horiz. % -521.36% 240.78% -182.52% -492.23% -914.56% -874.76% 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 0.65 0.68 0.92 0.80 0.55 0.79 0.69 -3.90%
  QoQ % -4.41% -26.09% 15.00% 45.45% -30.38% 14.49% -
  Horiz. % 94.20% 98.55% 133.33% 115.94% 79.71% 114.49% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

188  741  495  1026 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.73+0.13 
 VSOLAR 0.0350.00 
 ASB 0.18+0.015 
 LUSTER 0.165-0.01 
 MAHSING 0.975-0.065 
 KGROUP-OR 0.0050.00 
 IRIS 0.255-0.01 
 KANGER 0.17-0.005 
 XOX 0.1050.00 
 PWORTH 0.0250.00 

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!
PARTNERS & BROKERS