Highlights

[PERDANA] QoQ Quarter Result on 2014-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -33.64%    YoY -     -18.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 45,896 64,184 69,508 77,549 93,824 88,574 87,270 -34.82%
  QoQ % -28.49% -7.66% -10.37% -17.35% 5.93% 1.49% -
  Horiz. % 52.59% 73.55% 79.65% 88.86% 107.51% 101.49% 100.00%
PBT -35,520 -10,828 9,582 18,211 27,718 24,143 22,363 -
  QoQ % -228.04% -213.00% -47.38% -34.30% 14.81% 7.96% -
  Horiz. % -158.83% -48.42% 42.85% 81.43% 123.95% 107.96% 100.00%
Tax -116 -919 -497 -284 -706 -131 -348 -51.89%
  QoQ % 87.38% -84.91% -75.00% 59.77% -438.93% 62.36% -
  Horiz. % 33.33% 264.08% 142.82% 81.61% 202.87% 37.64% 100.00%
NP -35,636 -11,747 9,085 17,927 27,012 24,012 22,015 -
  QoQ % -203.36% -229.30% -49.32% -33.63% 12.49% 9.07% -
  Horiz. % -161.87% -53.36% 41.27% 81.43% 122.70% 109.07% 100.00%
NP to SH -35,636 -11,746 8,637 17,927 27,013 24,012 22,016 -
  QoQ % -203.39% -236.00% -51.82% -33.64% 12.50% 9.07% -
  Horiz. % -161.86% -53.35% 39.23% 81.43% 122.70% 109.07% 100.00%
Tax Rate - % - % 5.19 % 1.56 % 2.55 % 0.54 % 1.56 % -
  QoQ % 0.00% 0.00% 232.69% -38.82% 372.22% -65.38% -
  Horiz. % 0.00% 0.00% 332.69% 100.00% 163.46% 34.62% 100.00%
Total Cost 81,532 75,931 60,423 59,622 66,812 64,562 65,255 15.99%
  QoQ % 7.38% 25.67% 1.34% -10.76% 3.49% -1.06% -
  Horiz. % 124.94% 116.36% 92.60% 91.37% 102.39% 98.94% 100.00%
Net Worth 786,088 710,745 693,912 687,512 642,112 605,841 577,828 22.75%
  QoQ % 10.60% 2.43% 0.93% 7.07% 5.99% 4.85% -
  Horiz. % 136.04% 123.00% 120.09% 118.98% 111.13% 104.85% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 14,761 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 786,088 710,745 693,912 687,512 642,112 605,841 577,828 22.75%
  QoQ % 10.60% 2.43% 0.93% 7.07% 5.99% 4.85% -
  Horiz. % 136.04% 123.00% 120.09% 118.98% 111.13% 104.85% 100.00%
NOSH 748,655 748,152 738,205 739,261 738,060 738,830 731,428 1.56%
  QoQ % 0.07% 1.35% -0.14% 0.16% -0.10% 1.01% -
  Horiz. % 102.36% 102.29% 100.93% 101.07% 100.91% 101.01% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -77.65 % -18.30 % 13.07 % 23.12 % 28.79 % 27.11 % 25.23 % -
  QoQ % -324.32% -240.02% -43.47% -19.69% 6.20% 7.45% -
  Horiz. % -307.77% -72.53% 51.80% 91.64% 114.11% 107.45% 100.00%
ROE -4.53 % -1.65 % 1.24 % 2.61 % 4.21 % 3.96 % 3.81 % -
  QoQ % -174.55% -233.06% -52.49% -38.00% 6.31% 3.94% -
  Horiz. % -118.90% -43.31% 32.55% 68.50% 110.50% 103.94% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.13 8.58 9.42 10.49 12.71 11.99 11.93 -35.82%
  QoQ % -28.55% -8.92% -10.20% -17.47% 6.01% 0.50% -
  Horiz. % 51.38% 71.92% 78.96% 87.93% 106.54% 100.50% 100.00%
EPS -4.76 -1.57 1.17 2.03 3.66 3.25 3.01 -
  QoQ % -203.18% -234.19% -42.36% -44.54% 12.62% 7.97% -
  Horiz. % -158.14% -52.16% 38.87% 67.44% 121.59% 107.97% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0500 0.9500 0.9400 0.9300 0.8700 0.8200 0.7900 20.86%
  QoQ % 10.53% 1.06% 1.08% 6.90% 6.10% 3.80% -
  Horiz. % 132.91% 120.25% 118.99% 117.72% 110.13% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,212,894
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.07 2.90 3.14 3.50 4.24 4.00 3.94 -34.86%
  QoQ % -28.62% -7.64% -10.29% -17.45% 6.00% 1.52% -
  Horiz. % 52.54% 73.60% 79.70% 88.83% 107.61% 101.52% 100.00%
EPS -1.61 -0.53 0.39 0.81 1.22 1.09 0.99 -
  QoQ % -203.77% -235.90% -51.85% -33.61% 11.93% 10.10% -
  Horiz. % -162.63% -53.54% 39.39% 81.82% 123.23% 110.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3552 0.3212 0.3136 0.3107 0.2902 0.2738 0.2611 22.75%
  QoQ % 10.59% 2.42% 0.93% 7.06% 5.99% 4.86% -
  Horiz. % 136.04% 123.02% 120.11% 119.00% 111.15% 104.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5400 1.5200 1.2400 1.1100 1.8100 1.8300 1.9100 -
P/RPS 25.12 17.72 13.17 10.58 14.24 15.26 16.01 34.99%
  QoQ % 41.76% 34.55% 24.48% -25.70% -6.68% -4.68% -
  Horiz. % 156.90% 110.68% 82.26% 66.08% 88.94% 95.32% 100.00%
P/EPS -32.35 -96.82 105.98 45.77 49.45 56.31 63.46 -
  QoQ % 66.59% -191.36% 131.55% -7.44% -12.18% -11.27% -
  Horiz. % -50.98% -152.57% 167.00% 72.12% 77.92% 88.73% 100.00%
EY -3.09 -1.03 0.94 2.18 2.02 1.78 1.58 -
  QoQ % -200.00% -209.57% -56.88% 7.92% 13.48% 12.66% -
  Horiz. % -195.57% -65.19% 59.49% 137.97% 127.85% 112.66% 100.00%
DY 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.47 1.60 1.32 1.19 2.08 2.23 2.42 -28.25%
  QoQ % -8.12% 21.21% 10.92% -42.79% -6.73% -7.85% -
  Horiz. % 60.74% 66.12% 54.55% 49.17% 85.95% 92.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 21/05/15 23/02/15 25/11/14 19/08/14 22/05/14 -
Price 1.5400 1.5200 1.5200 1.1900 1.3100 1.8300 1.8200 -
P/RPS 25.12 17.72 16.14 11.34 10.31 15.26 15.25 39.43%
  QoQ % 41.76% 9.79% 42.33% 9.99% -32.44% 0.07% -
  Horiz. % 164.72% 116.20% 105.84% 74.36% 67.61% 100.07% 100.00%
P/EPS -32.35 -96.82 129.91 49.07 35.79 56.31 60.47 -
  QoQ % 66.59% -174.53% 164.74% 37.11% -36.44% -6.88% -
  Horiz. % -53.50% -160.11% 214.83% 81.15% 59.19% 93.12% 100.00%
EY -3.09 -1.03 0.77 2.04 2.79 1.78 1.65 -
  QoQ % -200.00% -233.77% -62.25% -26.88% 56.74% 7.88% -
  Horiz. % -187.27% -62.42% 46.67% 123.64% 169.09% 107.88% 100.00%
DY 0.00 0.00 0.00 0.00 1.53 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.47 1.60 1.62 1.28 1.51 2.23 2.30 -25.78%
  QoQ % -8.12% -1.23% 26.56% -15.23% -32.29% -3.04% -
  Horiz. % 63.91% 69.57% 70.43% 55.65% 65.65% 96.96% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

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