Highlights

[PERDANA] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -203.88%    YoY -     69.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 68,174 71,656 56,779 64,195 74,625 67,274 53,446 17.60%
  QoQ % -4.86% 26.20% -11.55% -13.98% 10.93% 25.87% -
  Horiz. % 127.56% 134.07% 106.24% 120.11% 139.63% 125.87% 100.00%
PBT 15,786 15,306 13,170 -15,720 16,134 5,157 -7,852 -
  QoQ % 3.14% 16.22% 183.78% -197.43% 212.86% 165.68% -
  Horiz. % -201.04% -194.93% -167.73% 200.20% -205.48% -65.68% 100.00%
Tax 86 -1,754 -1,908 -4 -811 -116 -223 -
  QoQ % 104.90% 8.07% -47,600.00% 99.51% -599.14% 47.98% -
  Horiz. % -38.57% 786.55% 855.61% 1.79% 363.68% 52.02% 100.00%
NP 15,872 13,552 11,262 -15,724 15,323 5,041 -8,075 -
  QoQ % 17.12% 20.33% 171.62% -202.62% 203.97% 162.43% -
  Horiz. % -196.56% -167.83% -139.47% 194.72% -189.76% -62.43% 100.00%
NP to SH 15,514 13,166 11,094 -15,816 15,225 5,102 -8,180 -
  QoQ % 17.83% 18.68% 170.14% -203.88% 198.41% 162.37% -
  Horiz. % -189.66% -160.95% -135.62% 193.35% -186.12% -62.37% 100.00%
Tax Rate -0.54 % 11.46 % 14.49 % - % 5.03 % 2.25 % - % -
  QoQ % -104.71% -20.91% 0.00% 0.00% 123.56% 0.00% -
  Horiz. % -24.00% 509.33% 644.00% 0.00% 223.56% 100.00% -
Total Cost 52,302 58,104 45,517 79,919 59,302 62,233 61,521 -10.25%
  QoQ % -9.99% 27.65% -43.05% 34.77% -4.71% 1.16% -
  Horiz. % 85.01% 94.45% 73.99% 129.91% 96.39% 101.16% 100.00%
Net Worth 532,493 503,699 470,504 461,064 476,091 470,572 451,139 11.68%
  QoQ % 5.72% 7.06% 2.05% -3.16% 1.17% 4.31% -
  Horiz. % 118.03% 111.65% 104.29% 102.20% 105.53% 104.31% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 532,493 503,699 470,504 461,064 476,091 470,572 451,139 11.68%
  QoQ % 5.72% 7.06% 2.05% -3.16% 1.17% 4.31% -
  Horiz. % 118.03% 111.65% 104.29% 102.20% 105.53% 104.31% 100.00%
NOSH 512,013 498,712 495,267 495,768 495,928 495,339 495,757 2.17%
  QoQ % 2.67% 0.70% -0.10% -0.03% 0.12% -0.08% -
  Horiz. % 103.28% 100.60% 99.90% 100.00% 100.03% 99.92% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.28 % 18.91 % 19.83 % -24.49 % 20.53 % 7.49 % -15.11 % -
  QoQ % 23.11% -4.64% 180.97% -219.29% 174.10% 149.57% -
  Horiz. % -154.07% -125.15% -131.24% 162.08% -135.87% -49.57% 100.00%
ROE 2.91 % 2.61 % 2.36 % -3.43 % 3.20 % 1.08 % -1.81 % -
  QoQ % 11.49% 10.59% 168.80% -207.19% 196.30% 159.67% -
  Horiz. % -160.77% -144.20% -130.39% 189.50% -176.80% -59.67% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.31 14.37 11.46 12.95 15.05 13.58 10.78 15.08%
  QoQ % -7.38% 25.39% -11.51% -13.95% 10.82% 25.97% -
  Horiz. % 123.47% 133.30% 106.31% 120.13% 139.61% 125.97% 100.00%
EPS 3.03 2.64 2.24 -3.19 3.07 1.03 -1.65 -
  QoQ % 14.77% 17.86% 170.22% -203.91% 198.06% 162.42% -
  Horiz. % -183.64% -160.00% -135.76% 193.33% -186.06% -62.42% 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 1.0400 1.0100 0.9500 0.9300 0.9600 0.9500 0.9100 9.30%
  QoQ % 2.97% 6.32% 2.15% -3.12% 1.05% 4.40% -
  Horiz. % 114.29% 110.99% 104.40% 102.20% 105.49% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.76 9.20 7.29 8.25 9.59 8.64 6.87 17.57%
  QoQ % -4.78% 26.20% -11.64% -13.97% 11.00% 25.76% -
  Horiz. % 127.51% 133.92% 106.11% 120.09% 139.59% 125.76% 100.00%
EPS 1.99 1.69 1.43 -2.03 1.96 0.66 -1.05 -
  QoQ % 17.75% 18.18% 170.44% -203.57% 196.97% 162.86% -
  Horiz. % -189.52% -160.95% -136.19% 193.33% -186.67% -62.86% 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 0.6840 0.6470 0.6044 0.5923 0.6116 0.6045 0.5795 11.68%
  QoQ % 5.72% 7.05% 2.04% -3.16% 1.17% 4.31% -
  Horiz. % 118.03% 111.65% 104.30% 102.21% 105.54% 104.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.8500 1.9100 1.3000 1.0800 0.8700 0.6300 0.6200 -
P/RPS 13.89 13.29 11.34 8.34 5.78 4.64 5.75 79.94%
  QoQ % 4.51% 17.20% 35.97% 44.29% 24.57% -19.30% -
  Horiz. % 241.57% 231.13% 197.22% 145.04% 100.52% 80.70% 100.00%
P/EPS 61.06 72.35 58.04 -33.85 28.34 61.17 -37.58 -
  QoQ % -15.60% 24.66% 271.46% -219.44% -53.67% 262.77% -
  Horiz. % -162.48% -192.52% -154.44% 90.07% -75.41% -162.77% 100.00%
EY 1.64 1.38 1.72 -2.95 3.53 1.63 -2.66 -
  QoQ % 18.84% -19.77% 158.31% -183.57% 116.56% 161.28% -
  Horiz. % -61.65% -51.88% -64.66% 110.90% -132.71% -61.28% 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 1.78 1.89 1.37 1.16 0.91 0.66 0.68 89.82%
  QoQ % -5.82% 37.96% 18.10% 27.47% 37.88% -2.94% -
  Horiz. % 261.76% 277.94% 201.47% 170.59% 133.82% 97.06% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 20/05/13 25/02/13 06/12/12 28/08/12 28/05/12 -
Price 2.0000 1.8300 1.8100 1.1500 1.0100 0.6800 0.5400 -
P/RPS 15.02 12.74 15.79 8.88 6.71 5.01 5.01 107.78%
  QoQ % 17.90% -19.32% 77.82% 32.34% 33.93% 0.00% -
  Horiz. % 299.80% 254.29% 315.17% 177.25% 133.93% 100.00% 100.00%
P/EPS 66.01 69.32 80.80 -36.05 32.90 66.02 -32.73 -
  QoQ % -4.77% -14.21% 324.13% -209.57% -50.17% 301.71% -
  Horiz. % -201.68% -211.79% -246.87% 110.14% -100.52% -201.71% 100.00%
EY 1.52 1.44 1.24 -2.77 3.04 1.51 -3.06 -
  QoQ % 5.56% 16.13% 144.77% -191.12% 101.32% 149.35% -
  Horiz. % -49.67% -47.06% -40.52% 90.52% -99.35% -49.35% 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 1.92 1.81 1.91 1.24 1.05 0.72 0.59 119.44%
  QoQ % 6.08% -5.24% 54.03% 18.10% 45.83% 22.03% -
  Horiz. % 325.42% 306.78% 323.73% 210.17% 177.97% 122.03% 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.
 


 

228  262  492  1287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.005 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.225+0.02 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers