Highlights

[PERDANA] QoQ TTM Result on 2011-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -90.56%    YoY -     3.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 251,585 236,229 242,312 255,864 275,313 286,963 270,957 -4.81%
  QoQ % 6.50% -2.51% -5.30% -7.06% -4.06% 5.91% -
  Horiz. % 92.85% 87.18% 89.43% 94.43% 101.61% 105.91% 100.00%
PBT -37,909 -72,380 -68,623 -68,882 -36,869 -41,424 -85,185 -41.63%
  QoQ % 47.63% -5.47% 0.38% -86.83% 11.00% 51.37% -
  Horiz. % 44.50% 84.97% 80.56% 80.86% 43.28% 48.63% 100.00%
Tax -1,561 71 -411 -524 106 -1,672 704 -
  QoQ % -2,298.59% 117.27% 21.56% -594.34% 106.34% -337.50% -
  Horiz. % -221.73% 10.09% -58.38% -74.43% 15.06% -237.50% 100.00%
NP -39,470 -72,309 -69,034 -69,406 -36,763 -43,096 -84,481 -39.71%
  QoQ % 45.41% -4.74% 0.54% -88.79% 14.70% 48.99% -
  Horiz. % 46.72% 85.59% 81.72% 82.16% 43.52% 51.01% 100.00%
NP to SH -39,614 -72,259 -68,987 -69,171 -36,298 -42,612 -83,965 -39.31%
  QoQ % 45.18% -4.74% 0.27% -90.56% 14.82% 49.25% -
  Horiz. % 47.18% 86.06% 82.16% 82.38% 43.23% 50.75% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 291,055 308,538 311,346 325,270 312,076 330,059 355,438 -12.44%
  QoQ % -5.67% -0.90% -4.28% 4.23% -5.45% -7.14% -
  Horiz. % 81.89% 86.81% 87.60% 91.51% 87.80% 92.86% 100.00%
Net Worth 476,091 470,572 451,139 438,434 495,142 495,236 485,651 -1.31%
  QoQ % 1.17% 4.31% 2.90% -11.45% -0.02% 1.97% -
  Horiz. % 98.03% 96.90% 92.89% 90.28% 101.95% 101.97% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 476,091 470,572 451,139 438,434 495,142 495,236 485,651 -1.31%
  QoQ % 1.17% 4.31% 2.90% -11.45% -0.02% 1.97% -
  Horiz. % 98.03% 96.90% 92.89% 90.28% 101.95% 101.97% 100.00%
NOSH 495,928 495,339 495,757 461,509 450,129 450,215 449,677 6.73%
  QoQ % 0.12% -0.08% 7.42% 2.53% -0.02% 0.12% -
  Horiz. % 110.29% 110.15% 110.25% 102.63% 100.10% 100.12% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -15.69 % -30.61 % -28.49 % -27.13 % -13.35 % -15.02 % -31.18 % -36.66%
  QoQ % 48.74% -7.44% -5.01% -103.22% 11.12% 51.83% -
  Horiz. % 50.32% 98.17% 91.37% 87.01% 42.82% 48.17% 100.00%
ROE -8.32 % -15.36 % -15.29 % -15.78 % -7.33 % -8.60 % -17.29 % -38.51%
  QoQ % 45.83% -0.46% 3.11% -115.28% 14.77% 50.26% -
  Horiz. % 48.12% 88.84% 88.43% 91.27% 42.39% 49.74% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 50.73 47.69 48.88 55.44 61.16 63.74 60.26 -10.81%
  QoQ % 6.37% -2.43% -11.83% -9.35% -4.05% 5.77% -
  Horiz. % 84.19% 79.14% 81.12% 92.00% 101.49% 105.77% 100.00%
EPS -7.99 -14.59 -13.92 -14.99 -8.06 -9.46 -18.67 -43.12%
  QoQ % 45.24% -4.81% 7.14% -85.98% 14.80% 49.33% -
  Horiz. % 42.80% 78.15% 74.56% 80.29% 43.17% 50.67% 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 0.9600 0.9500 0.9100 0.9500 1.1000 1.1000 1.0800 -7.53%
  QoQ % 1.05% 4.40% -4.21% -13.64% 0.00% 1.85% -
  Horiz. % 88.89% 87.96% 84.26% 87.96% 101.85% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,204,540
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.41 10.72 10.99 11.61 12.49 13.02 12.29 -4.82%
  QoQ % 6.44% -2.46% -5.34% -7.05% -4.07% 5.94% -
  Horiz. % 92.84% 87.23% 89.42% 94.47% 101.63% 105.94% 100.00%
EPS -1.80 -3.28 -3.13 -3.14 -1.65 -1.93 -3.81 -39.26%
  QoQ % 45.12% -4.79% 0.32% -90.30% 14.51% 49.34% -
  Horiz. % 47.24% 86.09% 82.15% 82.41% 43.31% 50.66% 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 0.2160 0.2135 0.2046 0.1989 0.2246 0.2246 0.2203 -1.30%
  QoQ % 1.17% 4.35% 2.87% -11.44% 0.00% 1.95% -
  Horiz. % 98.05% 96.91% 92.87% 90.29% 101.95% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.8700 0.6300 0.6200 0.7900 0.6000 0.8700 1.0500 -
P/RPS 1.71 1.32 1.27 1.42 0.98 1.36 1.74 -1.15%
  QoQ % 29.55% 3.94% -10.56% 44.90% -27.94% -21.84% -
  Horiz. % 98.28% 75.86% 72.99% 81.61% 56.32% 78.16% 100.00%
P/EPS -10.89 -4.32 -4.46 -5.27 -7.44 -9.19 -5.62 55.24%
  QoQ % -152.08% 3.14% 15.37% 29.17% 19.04% -63.52% -
  Horiz. % 193.77% 76.87% 79.36% 93.77% 132.38% 163.52% 100.00%
EY -9.18 -23.16 -22.44 -18.97 -13.44 -10.88 -17.78 -35.56%
  QoQ % 60.36% -3.21% -18.29% -41.15% -23.53% 38.81% -
  Horiz. % 51.63% 130.26% 126.21% 106.69% 75.59% 61.19% 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 0.91 0.66 0.68 0.83 0.55 0.79 0.97 -4.16%
  QoQ % 37.88% -2.94% -18.07% 50.91% -30.38% -18.56% -
  Horiz. % 93.81% 68.04% 70.10% 85.57% 56.70% 81.44% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/12/12 28/08/12 28/05/12 29/02/12 24/11/11 18/08/11 24/05/11 -
Price 1.0100 0.6800 0.5400 0.7500 0.7200 0.7500 0.9900 -
P/RPS 1.99 1.43 1.10 1.35 1.18 1.18 1.64 13.72%
  QoQ % 39.16% 30.00% -18.52% 14.41% 0.00% -28.05% -
  Horiz. % 121.34% 87.20% 67.07% 82.32% 71.95% 71.95% 100.00%
P/EPS -12.64 -4.66 -3.88 -5.00 -8.93 -7.92 -5.30 78.22%
  QoQ % -171.24% -20.10% 22.40% 44.01% -12.75% -49.43% -
  Horiz. % 238.49% 87.92% 73.21% 94.34% 168.49% 149.43% 100.00%
EY -7.91 -21.45 -25.77 -19.98 -11.20 -12.62 -18.86 -43.88%
  QoQ % 63.12% 16.76% -28.98% -78.39% 11.25% 33.09% -
  Horiz. % 41.94% 113.73% 136.64% 105.94% 59.38% 66.91% 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 1.05 0.72 0.59 0.79 0.65 0.68 0.92 9.19%
  QoQ % 45.83% 22.03% -25.32% 21.54% -4.41% -26.09% -
  Horiz. % 114.13% 78.26% 64.13% 85.87% 70.65% 73.91% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers