Highlights

[PERDANA] QoQ Quarter Result on 2012-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     84.20%    YoY -     2.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 64,195 74,625 67,274 53,446 56,240 59,269 73,357 -8.47%
  QoQ % -13.98% 10.93% 25.87% -4.97% -5.11% -19.20% -
  Horiz. % 87.51% 101.73% 91.71% 72.86% 76.67% 80.80% 100.00%
PBT -15,720 16,134 5,157 -7,852 -51,348 -18,337 8,914 -
  QoQ % -197.43% 212.86% 165.68% 84.71% -180.02% -305.71% -
  Horiz. % -176.35% 181.00% 57.85% -88.09% -576.04% -205.71% 100.00%
Tax -4 -811 -116 -223 -411 821 -598 -96.40%
  QoQ % 99.51% -599.14% 47.98% 45.74% -150.06% 237.29% -
  Horiz. % 0.67% 135.62% 19.40% 37.29% 68.73% -137.29% 100.00%
NP -15,724 15,323 5,041 -8,075 -51,759 -17,516 8,316 -
  QoQ % -202.62% 203.97% 162.43% 84.40% -195.50% -310.63% -
  Horiz. % -189.08% 184.26% 60.62% -97.10% -622.40% -210.63% 100.00%
NP to SH -15,816 15,225 5,102 -8,180 -51,761 -17,420 8,374 -
  QoQ % -203.88% 198.41% 162.37% 84.20% -197.14% -308.02% -
  Horiz. % -188.87% 181.81% 60.93% -97.68% -618.12% -208.02% 100.00%
Tax Rate - % 5.03 % 2.25 % - % - % - % 6.71 % -
  QoQ % 0.00% 123.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.96% 33.53% 0.00% 0.00% 0.00% 100.00%
Total Cost 79,919 59,302 62,233 61,521 107,999 76,785 65,041 14.65%
  QoQ % 34.77% -4.71% 1.16% -43.04% 40.65% 18.06% -
  Horiz. % 122.87% 91.18% 95.68% 94.59% 166.05% 118.06% 100.00%
Net Worth 461,064 476,091 470,572 451,139 438,434 495,142 495,236 -4.63%
  QoQ % -3.16% 1.17% 4.31% 2.90% -11.45% -0.02% -
  Horiz. % 93.10% 96.13% 95.02% 91.10% 88.53% 99.98% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 461,064 476,091 470,572 451,139 438,434 495,142 495,236 -4.63%
  QoQ % -3.16% 1.17% 4.31% 2.90% -11.45% -0.02% -
  Horiz. % 93.10% 96.13% 95.02% 91.10% 88.53% 99.98% 100.00%
NOSH 495,768 495,928 495,339 495,757 461,509 450,129 450,215 6.61%
  QoQ % -0.03% 0.12% -0.08% 7.42% 2.53% -0.02% -
  Horiz. % 110.12% 110.15% 110.02% 110.12% 102.51% 99.98% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -24.49 % 20.53 % 7.49 % -15.11 % -92.03 % -29.55 % 11.34 % -
  QoQ % -219.29% 174.10% 149.57% 83.58% -211.44% -360.58% -
  Horiz. % -215.96% 181.04% 66.05% -133.25% -811.55% -260.58% 100.00%
ROE -3.43 % 3.20 % 1.08 % -1.81 % -11.81 % -3.52 % 1.69 % -
  QoQ % -207.19% 196.30% 159.67% 84.67% -235.51% -308.28% -
  Horiz. % -202.96% 189.35% 63.91% -107.10% -698.82% -208.28% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.95 15.05 13.58 10.78 12.19 13.17 16.29 -14.12%
  QoQ % -13.95% 10.82% 25.97% -11.57% -7.44% -19.15% -
  Horiz. % 79.50% 92.39% 83.36% 66.18% 74.83% 80.85% 100.00%
EPS -3.19 3.07 1.03 -1.65 -11.22 -3.87 1.86 -
  QoQ % -203.91% 198.06% 162.42% 85.29% -189.92% -308.06% -
  Horiz. % -171.51% 165.05% 55.38% -88.71% -603.23% -208.06% 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 0.9300 0.9600 0.9500 0.9100 0.9500 1.1000 1.1000 -10.54%
  QoQ % -3.12% 1.05% 4.40% -4.21% -13.64% 0.00% -
  Horiz. % 84.55% 87.27% 86.36% 82.73% 86.36% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 921,069
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.97 8.10 7.30 5.80 6.11 6.43 7.96 -8.44%
  QoQ % -13.95% 10.96% 25.86% -5.07% -4.98% -19.22% -
  Horiz. % 87.56% 101.76% 91.71% 72.86% 76.76% 80.78% 100.00%
EPS -1.72 1.65 0.55 -0.89 -5.62 -1.89 0.91 -
  QoQ % -204.24% 200.00% 161.80% 84.16% -197.35% -307.69% -
  Horiz. % -189.01% 181.32% 60.44% -97.80% -617.58% -207.69% 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 0.5006 0.5169 0.5109 0.4898 0.4760 0.5376 0.5377 -4.63%
  QoQ % -3.15% 1.17% 4.31% 2.90% -11.46% -0.02% -
  Horiz. % 93.10% 96.13% 95.02% 91.09% 88.53% 99.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.0800 0.8700 0.6300 0.6200 0.7900 0.6000 0.8700 -
P/RPS 8.34 5.78 4.64 5.75 6.48 4.56 5.34 34.43%
  QoQ % 44.29% 24.57% -19.30% -11.27% 42.11% -14.61% -
  Horiz. % 156.18% 108.24% 86.89% 107.68% 121.35% 85.39% 100.00%
P/EPS -33.85 28.34 61.17 -37.58 -7.04 -15.50 46.77 -
  QoQ % -219.44% -53.67% 262.77% -433.81% 54.58% -133.14% -
  Horiz. % -72.38% 60.59% 130.79% -80.35% -15.05% -33.14% 100.00%
EY -2.95 3.53 1.63 -2.66 -14.20 -6.45 2.14 -
  QoQ % -183.57% 116.56% 161.28% 81.27% -120.16% -401.40% -
  Horiz. % -137.85% 164.95% 76.17% -124.30% -663.55% -301.40% 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 1.16 0.91 0.66 0.68 0.83 0.55 0.79 29.04%
  QoQ % 27.47% 37.88% -2.94% -18.07% 50.91% -30.38% -
  Horiz. % 146.84% 115.19% 83.54% 86.08% 105.06% 69.62% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/12/12 28/08/12 28/05/12 29/02/12 24/11/11 18/08/11 -
Price 1.1500 1.0100 0.6800 0.5400 0.7500 0.7200 0.7500 -
P/RPS 8.88 6.71 5.01 5.01 6.15 5.47 4.60 54.73%
  QoQ % 32.34% 33.93% 0.00% -18.54% 12.43% 18.91% -
  Horiz. % 193.04% 145.87% 108.91% 108.91% 133.70% 118.91% 100.00%
P/EPS -36.05 32.90 66.02 -32.73 -6.69 -18.60 40.32 -
  QoQ % -209.57% -50.17% 301.71% -389.24% 64.03% -146.13% -
  Horiz. % -89.41% 81.60% 163.74% -81.18% -16.59% -46.13% 100.00%
EY -2.77 3.04 1.51 -3.06 -14.95 -5.37 2.48 -
  QoQ % -191.12% 101.32% 149.35% 79.53% -178.40% -316.53% -
  Horiz. % -111.69% 122.58% 60.89% -123.39% -602.82% -216.53% 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 1.24 1.05 0.72 0.59 0.79 0.65 0.68 48.99%
  QoQ % 18.10% 45.83% 22.03% -25.32% 21.54% -4.41% -
  Horiz. % 182.35% 154.41% 105.88% 86.76% 116.18% 95.59% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers