Highlights

[PERDANA] QoQ Quarter Result on 2011-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -197.14%    YoY -     -174.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 74,625 67,274 53,446 56,240 59,269 73,357 66,998 7.43%
  QoQ % 10.93% 25.87% -4.97% -5.11% -19.20% 9.49% -
  Horiz. % 111.38% 100.41% 79.77% 83.94% 88.46% 109.49% 100.00%
PBT 16,134 5,157 -7,852 -51,348 -18,337 8,914 -8,111 -
  QoQ % 212.86% 165.68% 84.71% -180.02% -305.71% 209.90% -
  Horiz. % -198.92% -63.58% 96.81% 633.07% 226.08% -109.90% 100.00%
Tax -811 -116 -223 -411 821 -598 -336 79.65%
  QoQ % -599.14% 47.98% 45.74% -150.06% 237.29% -77.98% -
  Horiz. % 241.37% 34.52% 66.37% 122.32% -244.35% 177.98% 100.00%
NP 15,323 5,041 -8,075 -51,759 -17,516 8,316 -8,447 -
  QoQ % 203.97% 162.43% 84.40% -195.50% -310.63% 198.45% -
  Horiz. % -181.40% -59.68% 95.60% 612.75% 207.36% -98.45% 100.00%
NP to SH 15,225 5,102 -8,180 -51,761 -17,420 8,374 -8,364 -
  QoQ % 198.41% 162.37% 84.20% -197.14% -308.02% 200.12% -
  Horiz. % -182.03% -61.00% 97.80% 618.85% 208.27% -100.12% 100.00%
Tax Rate 5.03 % 2.25 % - % - % - % 6.71 % - % -
  QoQ % 123.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.96% 33.53% 0.00% 0.00% 0.00% 100.00% -
Total Cost 59,302 62,233 61,521 107,999 76,785 65,041 75,445 -14.79%
  QoQ % -4.71% 1.16% -43.04% 40.65% 18.06% -13.79% -
  Horiz. % 78.60% 82.49% 81.54% 143.15% 101.78% 86.21% 100.00%
Net Worth 476,091 470,572 451,139 438,434 495,142 495,236 485,651 -1.31%
  QoQ % 1.17% 4.31% 2.90% -11.45% -0.02% 1.97% -
  Horiz. % 98.03% 96.90% 92.89% 90.28% 101.95% 101.97% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 476,091 470,572 451,139 438,434 495,142 495,236 485,651 -1.31%
  QoQ % 1.17% 4.31% 2.90% -11.45% -0.02% 1.97% -
  Horiz. % 98.03% 96.90% 92.89% 90.28% 101.95% 101.97% 100.00%
NOSH 495,928 495,339 495,757 461,509 450,129 450,215 449,677 6.73%
  QoQ % 0.12% -0.08% 7.42% 2.53% -0.02% 0.12% -
  Horiz. % 110.29% 110.15% 110.25% 102.63% 100.10% 100.12% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 20.53 % 7.49 % -15.11 % -92.03 % -29.55 % 11.34 % -12.61 % -
  QoQ % 174.10% 149.57% 83.58% -211.44% -360.58% 189.93% -
  Horiz. % -162.81% -59.40% 119.83% 729.82% 234.34% -89.93% 100.00%
ROE 3.20 % 1.08 % -1.81 % -11.81 % -3.52 % 1.69 % -1.72 % -
  QoQ % 196.30% 159.67% 84.67% -235.51% -308.28% 198.26% -
  Horiz. % -186.05% -62.79% 105.23% 686.63% 204.65% -98.26% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.05 13.58 10.78 12.19 13.17 16.29 14.90 0.67%
  QoQ % 10.82% 25.97% -11.57% -7.44% -19.15% 9.33% -
  Horiz. % 101.01% 91.14% 72.35% 81.81% 88.39% 109.33% 100.00%
EPS 3.07 1.03 -1.65 -11.22 -3.87 1.86 -1.86 -
  QoQ % 198.06% 162.42% 85.29% -189.92% -308.06% 200.00% -
  Horiz. % -165.05% -55.38% 88.71% 603.23% 208.06% -100.00% 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 0.9600 0.9500 0.9100 0.9500 1.1000 1.1000 1.0800 -7.53%
  QoQ % 1.05% 4.40% -4.21% -13.64% 0.00% 1.85% -
  Horiz. % 88.89% 87.96% 84.26% 87.96% 101.85% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,213,934
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.37 3.04 2.41 2.54 2.68 3.31 3.03 7.33%
  QoQ % 10.86% 26.14% -5.12% -5.22% -19.03% 9.24% -
  Horiz. % 111.22% 100.33% 79.54% 83.83% 88.45% 109.24% 100.00%
EPS 0.69 0.23 -0.37 -2.34 -0.79 0.38 -0.38 -
  QoQ % 200.00% 162.16% 84.19% -196.20% -307.89% 200.00% -
  Horiz. % -181.58% -60.53% 97.37% 615.79% 207.89% -100.00% 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 0.2150 0.2126 0.2038 0.1980 0.2236 0.2237 0.2194 -1.34%
  QoQ % 1.13% 4.32% 2.93% -11.45% -0.04% 1.96% -
  Horiz. % 97.99% 96.90% 92.89% 90.25% 101.91% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.8700 0.6300 0.6200 0.7900 0.6000 0.8700 1.0500 -
P/RPS 5.78 4.64 5.75 6.48 4.56 5.34 7.05 -12.37%
  QoQ % 24.57% -19.30% -11.27% 42.11% -14.61% -24.26% -
  Horiz. % 81.99% 65.82% 81.56% 91.91% 64.68% 75.74% 100.00%
P/EPS 28.34 61.17 -37.58 -7.04 -15.50 46.77 -56.45 -
  QoQ % -53.67% 262.77% -433.81% 54.58% -133.14% 182.85% -
  Horiz. % -50.20% -108.36% 66.57% 12.47% 27.46% -82.85% 100.00%
EY 3.53 1.63 -2.66 -14.20 -6.45 2.14 -1.77 -
  QoQ % 116.56% 161.28% 81.27% -120.16% -401.40% 220.90% -
  Horiz. % -199.44% -92.09% 150.28% 802.26% 364.41% -120.90% 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 0.91 0.66 0.68 0.83 0.55 0.79 0.97 -4.16%
  QoQ % 37.88% -2.94% -18.07% 50.91% -30.38% -18.56% -
  Horiz. % 93.81% 68.04% 70.10% 85.57% 56.70% 81.44% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/12/12 28/08/12 28/05/12 29/02/12 24/11/11 18/08/11 24/05/11 -
Price 1.0100 0.6800 0.5400 0.7500 0.7200 0.7500 0.9900 -
P/RPS 6.71 5.01 5.01 6.15 5.47 4.60 6.64 0.70%
  QoQ % 33.93% 0.00% -18.54% 12.43% 18.91% -30.72% -
  Horiz. % 101.05% 75.45% 75.45% 92.62% 82.38% 69.28% 100.00%
P/EPS 32.90 66.02 -32.73 -6.69 -18.60 40.32 -53.23 -
  QoQ % -50.17% 301.71% -389.24% 64.03% -146.13% 175.75% -
  Horiz. % -61.81% -124.03% 61.49% 12.57% 34.94% -75.75% 100.00%
EY 3.04 1.51 -3.06 -14.95 -5.37 2.48 -1.88 -
  QoQ % 101.32% 149.35% 79.53% -178.40% -316.53% 231.91% -
  Horiz. % -161.70% -80.32% 162.77% 795.21% 285.64% -131.91% 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 1.05 0.72 0.59 0.79 0.65 0.68 0.92 9.19%
  QoQ % 45.83% 22.03% -25.32% 21.54% -4.41% -26.09% -
  Horiz. % 114.13% 78.26% 64.13% 85.87% 70.65% 73.91% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

325  375  593  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.110.00 
 HLT 1.63-0.04 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 CAREPLS 3.07-0.08 
 MUIIND 0.14+0.02 
 PASUKGB 0.08+0.005 

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