Highlights

[PERDANA] QoQ Quarter Result on 2013-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 20-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     170.14%    YoY -     235.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 78,039 68,174 71,656 56,779 64,195 74,625 67,274 10.37%
  QoQ % 14.47% -4.86% 26.20% -11.55% -13.98% 10.93% -
  Horiz. % 116.00% 101.34% 106.51% 84.40% 95.42% 110.93% 100.00%
PBT 21,127 15,786 15,306 13,170 -15,720 16,134 5,157 155.37%
  QoQ % 33.83% 3.14% 16.22% 183.78% -197.43% 212.86% -
  Horiz. % 409.68% 306.11% 296.80% 255.38% -304.83% 312.86% 100.00%
Tax 165 86 -1,754 -1,908 -4 -811 -116 -
  QoQ % 91.86% 104.90% 8.07% -47,600.00% 99.51% -599.14% -
  Horiz. % -142.24% -74.14% 1,512.07% 1,644.83% 3.45% 699.14% 100.00%
NP 21,292 15,872 13,552 11,262 -15,724 15,323 5,041 160.61%
  QoQ % 34.15% 17.12% 20.33% 171.62% -202.62% 203.97% -
  Horiz. % 422.38% 314.86% 268.84% 223.41% -311.92% 303.97% 100.00%
NP to SH 21,886 15,514 13,166 11,094 -15,816 15,225 5,102 163.31%
  QoQ % 41.07% 17.83% 18.68% 170.14% -203.88% 198.41% -
  Horiz. % 428.97% 304.08% 258.06% 217.44% -310.00% 298.41% 100.00%
Tax Rate -0.78 % -0.54 % 11.46 % 14.49 % - % 5.03 % 2.25 % -
  QoQ % -44.44% -104.71% -20.91% 0.00% 0.00% 123.56% -
  Horiz. % -34.67% -24.00% 509.33% 644.00% 0.00% 223.56% 100.00%
Total Cost 56,747 52,302 58,104 45,517 79,919 59,302 62,233 -5.95%
  QoQ % 8.50% -9.99% 27.65% -43.05% 34.77% -4.71% -
  Horiz. % 91.18% 84.04% 93.37% 73.14% 128.42% 95.29% 100.00%
Net Worth 559,874 532,493 503,699 470,504 461,064 476,091 470,572 12.25%
  QoQ % 5.14% 5.72% 7.06% 2.05% -3.16% 1.17% -
  Horiz. % 118.98% 113.16% 107.04% 99.99% 97.98% 101.17% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 559,874 532,493 503,699 470,504 461,064 476,091 470,572 12.25%
  QoQ % 5.14% 5.72% 7.06% 2.05% -3.16% 1.17% -
  Horiz. % 118.98% 113.16% 107.04% 99.99% 97.98% 101.17% 100.00%
NOSH 727,109 512,013 498,712 495,267 495,768 495,928 495,339 29.07%
  QoQ % 42.01% 2.67% 0.70% -0.10% -0.03% 0.12% -
  Horiz. % 146.79% 103.37% 100.68% 99.99% 100.09% 100.12% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 27.28 % 23.28 % 18.91 % 19.83 % -24.49 % 20.53 % 7.49 % 136.17%
  QoQ % 17.18% 23.11% -4.64% 180.97% -219.29% 174.10% -
  Horiz. % 364.22% 310.81% 252.47% 264.75% -326.97% 274.10% 100.00%
ROE 3.91 % 2.91 % 2.61 % 2.36 % -3.43 % 3.20 % 1.08 % 135.23%
  QoQ % 34.36% 11.49% 10.59% 168.80% -207.19% 196.30% -
  Horiz. % 362.04% 269.44% 241.67% 218.52% -317.59% 296.30% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.73 13.31 14.37 11.46 12.95 15.05 13.58 -14.50%
  QoQ % -19.38% -7.38% 25.39% -11.51% -13.95% 10.82% -
  Horiz. % 79.01% 98.01% 105.82% 84.39% 95.36% 110.82% 100.00%
EPS 3.01 3.03 2.64 2.24 -3.19 3.07 1.03 104.00%
  QoQ % -0.66% 14.77% 17.86% 170.22% -203.91% 198.06% -
  Horiz. % 292.23% 294.17% 256.31% 217.48% -309.71% 298.06% 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 0.7700 1.0400 1.0100 0.9500 0.9300 0.9600 0.9500 -13.04%
  QoQ % -25.96% 2.97% 6.32% 2.15% -3.12% 1.05% -
  Horiz. % 81.05% 109.47% 106.32% 100.00% 97.89% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,694
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.13 7.98 8.38 6.64 7.51 8.73 7.87 10.38%
  QoQ % 14.41% -4.77% 26.20% -11.58% -13.97% 10.93% -
  Horiz. % 116.01% 101.40% 106.48% 84.37% 95.43% 110.93% 100.00%
EPS 2.56 1.82 1.54 1.30 -1.85 1.78 0.60 162.37%
  QoQ % 40.66% 18.18% 18.46% 170.27% -203.93% 196.67% -
  Horiz. % 426.67% 303.33% 256.67% 216.67% -308.33% 296.67% 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 0.6551 0.6230 0.5893 0.5505 0.5394 0.5570 0.5506 12.25%
  QoQ % 5.15% 5.72% 7.05% 2.06% -3.16% 1.16% -
  Horiz. % 118.98% 113.15% 107.03% 99.98% 97.97% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.5900 1.8500 1.9100 1.3000 1.0800 0.8700 0.6300 -
P/RPS 14.81 13.89 13.29 11.34 8.34 5.78 4.64 116.32%
  QoQ % 6.62% 4.51% 17.20% 35.97% 44.29% 24.57% -
  Horiz. % 319.18% 299.35% 286.42% 244.40% 179.74% 124.57% 100.00%
P/EPS 52.82 61.06 72.35 58.04 -33.85 28.34 61.17 -9.30%
  QoQ % -13.49% -15.60% 24.66% 271.46% -219.44% -53.67% -
  Horiz. % 86.35% 99.82% 118.28% 94.88% -55.34% 46.33% 100.00%
EY 1.89 1.64 1.38 1.72 -2.95 3.53 1.63 10.34%
  QoQ % 15.24% 18.84% -19.77% 158.31% -183.57% 116.56% -
  Horiz. % 115.95% 100.61% 84.66% 105.52% -180.98% 216.56% 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 2.06 1.78 1.89 1.37 1.16 0.91 0.66 113.13%
  QoQ % 15.73% -5.82% 37.96% 18.10% 27.47% 37.88% -
  Horiz. % 312.12% 269.70% 286.36% 207.58% 175.76% 137.88% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 20/08/13 20/05/13 25/02/13 06/12/12 28/08/12 -
Price 1.9500 2.0000 1.8300 1.8100 1.1500 1.0100 0.6800 -
P/RPS 18.17 15.02 12.74 15.79 8.88 6.71 5.01 135.50%
  QoQ % 20.97% 17.90% -19.32% 77.82% 32.34% 33.93% -
  Horiz. % 362.67% 299.80% 254.29% 315.17% 177.25% 133.93% 100.00%
P/EPS 64.78 66.01 69.32 80.80 -36.05 32.90 66.02 -1.25%
  QoQ % -1.86% -4.77% -14.21% 324.13% -209.57% -50.17% -
  Horiz. % 98.12% 99.98% 105.00% 122.39% -54.60% 49.83% 100.00%
EY 1.54 1.52 1.44 1.24 -2.77 3.04 1.51 1.32%
  QoQ % 1.32% 5.56% 16.13% 144.77% -191.12% 101.32% -
  Horiz. % 101.99% 100.66% 95.36% 82.12% -183.44% 201.32% 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 2.53 1.92 1.81 1.91 1.24 1.05 0.72 130.60%
  QoQ % 31.77% 6.08% -5.24% 54.03% 18.10% 45.83% -
  Horiz. % 351.39% 266.67% 251.39% 265.28% 172.22% 145.83% 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.
 


 

336  272  532  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers