Highlights

[PERDANA] QoQ Quarter Result on 2010-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -11.14%    YoY -     -80.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 75,689 70,919 57,351 50,928 119,419 156,737 166,300 -40.75%
  QoQ % 6.73% 23.66% 12.61% -57.35% -23.81% -5.75% -
  Horiz. % 45.51% 42.65% 34.49% 30.62% 71.81% 94.25% 100.00%
PBT -19,335 -22,892 -34,847 4,177 4,653 -2,887 21,227 -
  QoQ % 15.54% 34.31% -934.26% -10.23% 261.17% -113.60% -
  Horiz. % -91.09% -107.84% -164.16% 19.68% 21.92% -13.60% 100.00%
Tax 219 -957 1,778 -549 -303 -5,193 -3,215 -
  QoQ % 122.88% -153.82% 423.86% -81.19% 94.17% -61.52% -
  Horiz. % -6.81% 29.77% -55.30% 17.08% 9.42% 161.52% 100.00%
NP -19,116 -23,849 -33,069 3,628 4,350 -8,080 18,012 -
  QoQ % 19.85% 27.88% -1,011.49% -16.60% 153.84% -144.86% -
  Horiz. % -106.13% -132.41% -183.59% 20.14% 24.15% -44.86% 100.00%
NP to SH -18,888 -23,734 -32,979 3,599 4,050 -8,938 15,557 -
  QoQ % 20.42% 28.03% -1,016.34% -11.14% 145.31% -157.45% -
  Horiz. % -121.41% -152.56% -211.99% 23.13% 26.03% -57.45% 100.00%
Tax Rate - % - % - % 13.14 % 6.51 % - % 15.15 % -
  QoQ % 0.00% 0.00% 0.00% 101.84% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 86.73% 42.97% 0.00% 100.00%
Total Cost 94,805 94,768 90,420 47,300 115,069 164,817 148,288 -25.73%
  QoQ % 0.04% 4.81% 91.16% -58.89% -30.18% 11.15% -
  Horiz. % 63.93% 63.91% 60.98% 31.90% 77.60% 111.15% 100.00%
Net Worth 463,776 458,311 461,348 505,644 562,830 569,052 583,015 -14.11%
  QoQ % 1.19% -0.66% -8.76% -10.16% -1.09% -2.39% -
  Horiz. % 79.55% 78.61% 79.13% 86.73% 96.54% 97.61% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 5,955 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 463,776 458,311 461,348 505,644 562,830 569,052 583,015 -14.11%
  QoQ % 1.19% -0.66% -8.76% -10.16% -1.09% -2.39% -
  Horiz. % 79.55% 78.61% 79.13% 86.73% 96.54% 97.61% 100.00%
NOSH 414,085 327,365 297,644 297,438 297,794 297,933 297,456 24.60%
  QoQ % 26.49% 9.99% 0.07% -0.12% -0.05% 0.16% -
  Horiz. % 139.21% 110.05% 100.06% 99.99% 100.11% 100.16% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -25.26 % -33.63 % -57.66 % 7.12 % 3.64 % -5.16 % 10.83 % -
  QoQ % 24.89% 41.68% -909.83% 95.60% 170.54% -147.65% -
  Horiz. % -233.24% -310.53% -532.41% 65.74% 33.61% -47.65% 100.00%
ROE -4.07 % -5.18 % -7.15 % 0.71 % 0.72 % -1.57 % 2.67 % -
  QoQ % 21.43% 27.55% -1,107.04% -1.39% 145.86% -158.80% -
  Horiz. % -152.43% -194.01% -267.79% 26.59% 26.97% -58.80% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.28 21.66 19.27 17.12 40.10 52.61 55.91 -52.44%
  QoQ % -15.60% 12.40% 12.56% -57.31% -23.78% -5.90% -
  Horiz. % 32.70% 38.74% 34.47% 30.62% 71.72% 94.10% 100.00%
EPS -4.56 -7.25 -11.08 1.21 1.36 -3.00 5.23 -
  QoQ % 37.10% 34.57% -1,015.70% -11.03% 145.33% -157.36% -
  Horiz. % -87.19% -138.62% -211.85% 23.14% 26.00% -57.36% 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 1.1200 1.4000 1.5500 1.7000 1.8900 1.9100 1.9600 -31.07%
  QoQ % -20.00% -9.68% -8.82% -10.05% -1.05% -2.55% -
  Horiz. % 57.14% 71.43% 79.08% 86.73% 96.43% 97.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.72 9.11 7.37 6.54 15.34 20.13 21.36 -40.75%
  QoQ % 6.70% 23.61% 12.69% -57.37% -23.80% -5.76% -
  Horiz. % 45.51% 42.65% 34.50% 30.62% 71.82% 94.24% 100.00%
EPS -2.43 -3.05 -4.24 0.46 0.52 -1.15 2.00 -
  QoQ % 20.33% 28.07% -1,021.74% -11.54% 145.22% -157.50% -
  Horiz. % -121.50% -152.50% -212.00% 23.00% 26.00% -57.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.77 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 0.5958 0.5887 0.5926 0.6495 0.7230 0.7310 0.7489 -14.11%
  QoQ % 1.21% -0.66% -8.76% -10.17% -1.09% -2.39% -
  Horiz. % 79.56% 78.61% 79.13% 86.73% 96.54% 97.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0600 0.8500 1.3000 1.3900 1.4500 2.5300 2.6600 -
P/RPS 5.80 3.92 6.75 8.12 3.62 4.81 4.76 14.04%
  QoQ % 47.96% -41.93% -16.87% 124.31% -24.74% 1.05% -
  Horiz. % 121.85% 82.35% 141.81% 170.59% 76.05% 101.05% 100.00%
P/EPS -23.24 -11.72 -11.73 114.88 106.62 -84.33 50.86 -
  QoQ % -98.29% 0.09% -110.21% 7.75% 226.43% -265.81% -
  Horiz. % -45.69% -23.04% -23.06% 225.87% 209.63% -165.81% 100.00%
EY -4.30 -8.53 -8.52 0.87 0.94 -1.19 1.97 -
  QoQ % 49.59% -0.12% -1,079.31% -7.45% 178.99% -160.41% -
  Horiz. % -218.27% -432.99% -432.49% 44.16% 47.72% -60.41% 100.00%
DY 0.00 0.00 0.00 0.00 1.38 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 0.95 0.61 0.84 0.82 0.77 1.32 1.36 -21.22%
  QoQ % 55.74% -27.38% 2.44% 6.49% -41.67% -2.94% -
  Horiz. % 69.85% 44.85% 61.76% 60.29% 56.62% 97.06% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 27/05/10 25/02/10 16/11/09 26/08/09 -
Price 0.9000 0.7700 1.2300 1.1800 1.3500 1.9900 2.4900 -
P/RPS 4.92 3.55 6.38 6.89 3.37 3.78 4.45 6.90%
  QoQ % 38.59% -44.36% -7.40% 104.45% -10.85% -15.06% -
  Horiz. % 110.56% 79.78% 143.37% 154.83% 75.73% 84.94% 100.00%
P/EPS -19.73 -10.62 -11.10 97.52 99.26 -66.33 47.61 -
  QoQ % -85.78% 4.32% -111.38% -1.75% 249.65% -239.32% -
  Horiz. % -41.44% -22.31% -23.31% 204.83% 208.49% -139.32% 100.00%
EY -5.07 -9.42 -9.01 1.03 1.01 -1.51 2.10 -
  QoQ % 46.18% -4.55% -974.76% 1.98% 166.89% -171.90% -
  Horiz. % -241.43% -448.57% -429.05% 49.05% 48.10% -71.90% 100.00%
DY 0.00 0.00 0.00 0.00 1.48 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 0.80 0.55 0.79 0.69 0.71 1.04 1.27 -26.45%
  QoQ % 45.45% -30.38% 14.49% -2.82% -31.73% -18.11% -
  Horiz. % 62.99% 43.31% 62.20% 54.33% 55.91% 81.89% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers