Highlights

[PERDANA] QoQ Quarter Result on 2015-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -51.82%    YoY -     -60.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 48,603 45,896 64,184 69,508 77,549 93,824 88,574 -32.90%
  QoQ % 5.90% -28.49% -7.66% -10.37% -17.35% 5.93% -
  Horiz. % 54.87% 51.82% 72.46% 78.47% 87.55% 105.93% 100.00%
PBT -78,539 -35,520 -10,828 9,582 18,211 27,718 24,143 -
  QoQ % -121.11% -228.04% -213.00% -47.38% -34.30% 14.81% -
  Horiz. % -325.31% -147.12% -44.85% 39.69% 75.43% 114.81% 100.00%
Tax 1,233 -116 -919 -497 -284 -706 -131 -
  QoQ % 1,162.93% 87.38% -84.91% -75.00% 59.77% -438.93% -
  Horiz. % -941.22% 88.55% 701.53% 379.39% 216.79% 538.93% 100.00%
NP -77,306 -35,636 -11,747 9,085 17,927 27,012 24,012 -
  QoQ % -116.93% -203.36% -229.30% -49.32% -33.63% 12.49% -
  Horiz. % -321.95% -148.41% -48.92% 37.84% 74.66% 112.49% 100.00%
NP to SH -77,308 -35,636 -11,746 8,637 17,927 27,013 24,012 -
  QoQ % -116.94% -203.39% -236.00% -51.82% -33.64% 12.50% -
  Horiz. % -321.96% -148.41% -48.92% 35.97% 74.66% 112.50% 100.00%
Tax Rate - % - % - % 5.19 % 1.56 % 2.55 % 0.54 % -
  QoQ % 0.00% 0.00% 0.00% 232.69% -38.82% 372.22% -
  Horiz. % 0.00% 0.00% 0.00% 961.11% 288.89% 472.22% 100.00%
Total Cost 125,909 81,532 75,931 60,423 59,622 66,812 64,562 55.90%
  QoQ % 54.43% 7.38% 25.67% 1.34% -10.76% 3.49% -
  Horiz. % 195.02% 126.28% 117.61% 93.59% 92.35% 103.49% 100.00%
Net Worth 747,332 786,088 710,745 693,912 687,512 642,112 605,841 14.98%
  QoQ % -4.93% 10.60% 2.43% 0.93% 7.07% 5.99% -
  Horiz. % 123.35% 129.75% 117.32% 114.54% 113.48% 105.99% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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% 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% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 747,332 786,088 710,745 693,912 687,512 642,112 605,841 14.98%
  QoQ % -4.93% 10.60% 2.43% 0.93% 7.07% 5.99% -
  Horiz. % 123.35% 129.75% 117.32% 114.54% 113.48% 105.99% 100.00%
NOSH 778,470 748,655 748,152 738,205 739,261 738,060 738,830 3.54%
  QoQ % 3.98% 0.07% 1.35% -0.14% 0.16% -0.10% -
  Horiz. % 105.37% 101.33% 101.26% 99.92% 100.06% 99.90% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -159.06 % -77.65 % -18.30 % 13.07 % 23.12 % 28.79 % 27.11 % -
  QoQ % -104.84% -324.32% -240.02% -43.47% -19.69% 6.20% -
  Horiz. % -586.72% -286.43% -67.50% 48.21% 85.28% 106.20% 100.00%
ROE -10.34 % -4.53 % -1.65 % 1.24 % 2.61 % 4.21 % 3.96 % -
  QoQ % -128.26% -174.55% -233.06% -52.49% -38.00% 6.31% -
  Horiz. % -261.11% -114.39% -41.67% 31.31% 65.91% 106.31% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.24 6.13 8.58 9.42 10.49 12.71 11.99 -35.22%
  QoQ % 1.79% -28.55% -8.92% -10.20% -17.47% 6.01% -
  Horiz. % 52.04% 51.13% 71.56% 78.57% 87.49% 106.01% 100.00%
EPS -9.95 -4.76 -1.57 1.17 2.03 3.66 3.25 -
  QoQ % -109.03% -203.18% -234.19% -42.36% -44.54% 12.62% -
  Horiz. % -306.15% -146.46% -48.31% 36.00% 62.46% 112.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9600 1.0500 0.9500 0.9400 0.9300 0.8700 0.8200 11.05%
  QoQ % -8.57% 10.53% 1.06% 1.08% 6.90% 6.10% -
  Horiz. % 117.07% 128.05% 115.85% 114.63% 113.41% 106.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.24 5.90 8.24 8.93 9.96 12.05 11.38 -32.93%
  QoQ % 5.76% -28.40% -7.73% -10.34% -17.34% 5.89% -
  Horiz. % 54.83% 51.85% 72.41% 78.47% 87.52% 105.89% 100.00%
EPS -9.95 -4.58 -1.51 1.11 2.30 3.47 3.08 -
  QoQ % -117.25% -203.31% -236.04% -51.74% -33.72% 12.66% -
  Horiz. % -323.05% -148.70% -49.03% 36.04% 74.68% 112.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9600 1.0098 0.9130 0.8914 0.8832 0.8248 0.7782 14.98%
  QoQ % -4.93% 10.60% 2.42% 0.93% 7.08% 5.99% -
  Horiz. % 123.36% 129.76% 117.32% 114.55% 113.49% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.5400 1.5400 1.5200 1.2400 1.1100 1.8100 1.8300 -
P/RPS 24.67 25.12 17.72 13.17 10.58 14.24 15.26 37.62%
  QoQ % -1.79% 41.76% 34.55% 24.48% -25.70% -6.68% -
  Horiz. % 161.66% 164.61% 116.12% 86.30% 69.33% 93.32% 100.00%
P/EPS -15.51 -32.35 -96.82 105.98 45.77 49.45 56.31 -
  QoQ % 52.06% 66.59% -191.36% 131.55% -7.44% -12.18% -
  Horiz. % -27.54% -57.45% -171.94% 188.21% 81.28% 87.82% 100.00%
EY -6.45 -3.09 -1.03 0.94 2.18 2.02 1.78 -
  QoQ % -108.74% -200.00% -209.57% -56.88% 7.92% 13.48% -
  Horiz. % -362.36% -173.60% -57.87% 52.81% 122.47% 113.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.60 1.47 1.60 1.32 1.19 2.08 2.23 -19.81%
  QoQ % 8.84% -8.12% 21.21% 10.92% -42.79% -6.73% -
  Horiz. % 71.75% 65.92% 71.75% 59.19% 53.36% 93.27% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 25/08/15 21/05/15 23/02/15 25/11/14 19/08/14 -
Price 1.5400 1.5400 1.5200 1.5200 1.1900 1.3100 1.8300 -
P/RPS 24.67 25.12 17.72 16.14 11.34 10.31 15.26 37.62%
  QoQ % -1.79% 41.76% 9.79% 42.33% 9.99% -32.44% -
  Horiz. % 161.66% 164.61% 116.12% 105.77% 74.31% 67.56% 100.00%
P/EPS -15.51 -32.35 -96.82 129.91 49.07 35.79 56.31 -
  QoQ % 52.06% 66.59% -174.53% 164.74% 37.11% -36.44% -
  Horiz. % -27.54% -57.45% -171.94% 230.71% 87.14% 63.56% 100.00%
EY -6.45 -3.09 -1.03 0.77 2.04 2.79 1.78 -
  QoQ % -108.74% -200.00% -233.77% -62.25% -26.88% 56.74% -
  Horiz. % -362.36% -173.60% -57.87% 43.26% 114.61% 156.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.60 1.47 1.60 1.62 1.28 1.51 2.23 -19.81%
  QoQ % 8.84% -8.12% -1.23% 26.56% -15.23% -32.29% -
  Horiz. % 71.75% 65.92% 71.75% 72.65% 57.40% 67.71% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers