Highlights

[PERDANA] QoQ TTM Result on 2018-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     54.33%    YoY -     77.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 240,029 213,834 198,579 189,653 159,504 148,044 145,635 39.49%
  QoQ % 12.25% 7.68% 4.71% 18.90% 7.74% 1.65% -
  Horiz. % 164.82% 146.83% 136.35% 130.22% 109.52% 101.65% 100.00%
PBT -10,444 -21,368 -5,546 -38,921 -93,520 -115,016 -203,597 -86.17%
  QoQ % 51.12% -285.29% 85.75% 58.38% 18.69% 43.51% -
  Horiz. % 5.13% 10.50% 2.72% 19.12% 45.93% 56.49% 100.00%
Tax -736 -1,366 -1,650 -1,989 3,947 57 906 -
  QoQ % 46.12% 17.21% 17.04% -150.39% 6,824.56% -93.71% -
  Horiz. % -81.24% -150.77% -182.12% -219.54% 435.65% 6.29% 100.00%
NP -11,180 -22,734 -7,196 -40,910 -89,573 -114,959 -202,691 -85.48%
  QoQ % 50.82% -215.93% 82.41% 54.33% 22.08% 43.28% -
  Horiz. % 5.52% 11.22% 3.55% 20.18% 44.19% 56.72% 100.00%
NP to SH -11,179 -22,733 -7,195 -40,909 -89,571 -114,957 -202,689 -85.49%
  QoQ % 50.82% -215.96% 82.41% 54.33% 22.08% 43.28% -
  Horiz. % 5.52% 11.22% 3.55% 20.18% 44.19% 56.72% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 251,209 236,568 205,775 230,563 249,077 263,003 348,326 -19.56%
  QoQ % 6.19% 14.96% -10.75% -7.43% -5.29% -24.50% -
  Horiz. % 72.12% 67.92% 59.08% 66.19% 71.51% 75.50% 100.00%
Net Worth 451,513 420,374 412,589 459,297 451,513 435,943 404,804 7.54%
  QoQ % 7.41% 1.89% -10.17% 1.72% 3.57% 7.69% -
  Horiz. % 111.54% 103.85% 101.92% 113.46% 111.54% 107.69% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 451,513 420,374 412,589 459,297 451,513 435,943 404,804 7.54%
  QoQ % 7.41% 1.89% -10.17% 1.72% 3.57% 7.69% -
  Horiz. % 111.54% 103.85% 101.92% 113.46% 111.54% 107.69% 100.00%
NOSH 778,470 778,470 778,470 778,470 778,470 778,470 778,470 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -4.66 % -10.63 % -3.62 % -21.57 % -56.16 % -77.65 % -139.18 % -89.59%
  QoQ % 56.16% -193.65% 83.22% 61.59% 27.68% 44.21% -
  Horiz. % 3.35% 7.64% 2.60% 15.50% 40.35% 55.79% 100.00%
ROE -2.48 % -5.41 % -1.74 % -8.91 % -19.84 % -26.37 % -50.07 % -86.49%
  QoQ % 54.16% -210.92% 80.47% 55.09% 24.76% 47.33% -
  Horiz. % 4.95% 10.80% 3.48% 17.80% 39.62% 52.67% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.83 27.47 25.51 24.36 20.49 19.02 18.71 39.47%
  QoQ % 12.23% 7.68% 4.72% 18.89% 7.73% 1.66% -
  Horiz. % 164.78% 146.82% 136.34% 130.20% 109.51% 101.66% 100.00%
EPS -1.44 -2.92 -0.92 -5.26 -11.51 -14.77 -26.04 -85.46%
  QoQ % 50.68% -217.39% 82.51% 54.30% 22.07% 43.28% -
  Horiz. % 5.53% 11.21% 3.53% 20.20% 44.20% 56.72% 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 0.5800 0.5400 0.5300 0.5900 0.5800 0.5600 0.5200 7.54%
  QoQ % 7.41% 1.89% -10.17% 1.72% 3.57% 7.69% -
  Horiz. % 111.54% 103.85% 101.92% 113.46% 111.54% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 825,624
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.07 25.90 24.05 22.97 19.32 17.93 17.64 39.48%
  QoQ % 12.24% 7.69% 4.70% 18.89% 7.75% 1.64% -
  Horiz. % 164.80% 146.83% 136.34% 130.22% 109.52% 101.64% 100.00%
EPS -1.35 -2.75 -0.87 -4.95 -10.85 -13.92 -24.55 -85.51%
  QoQ % 50.91% -216.09% 82.42% 54.38% 22.05% 43.30% -
  Horiz. % 5.50% 11.20% 3.54% 20.16% 44.20% 56.70% 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 0.5469 0.5092 0.4997 0.5563 0.5469 0.5280 0.4903 7.55%
  QoQ % 7.40% 1.90% -10.17% 1.72% 3.58% 7.69% -
  Horiz. % 111.54% 103.85% 101.92% 113.46% 111.54% 107.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3050 0.3450 0.4100 0.2150 0.2200 0.1950 0.2600 -
P/RPS 0.99 1.26 1.61 0.88 1.07 1.03 1.39 -20.23%
  QoQ % -21.43% -21.74% 82.95% -17.76% 3.88% -25.90% -
  Horiz. % 71.22% 90.65% 115.83% 63.31% 76.98% 74.10% 100.00%
P/EPS -21.24 -11.81 -44.36 -4.09 -1.91 -1.32 -1.00 665.53%
  QoQ % -79.85% 73.38% -984.60% -114.14% -44.70% -32.00% -
  Horiz. % 2,124.00% 1,181.00% 4,436.00% 409.00% 191.00% 132.00% 100.00%
EY -4.71 -8.46 -2.25 -24.44 -52.30 -75.73 -100.14 -86.95%
  QoQ % 44.33% -276.00% 90.79% 53.27% 30.94% 24.38% -
  Horiz. % 4.70% 8.45% 2.25% 24.41% 52.23% 75.62% 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 0.53 0.64 0.77 0.36 0.38 0.35 0.50 3.96%
  QoQ % -17.19% -16.88% 113.89% -5.26% 8.57% -30.00% -
  Horiz. % 106.00% 128.00% 154.00% 72.00% 76.00% 70.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 21/05/19 21/02/19 22/11/18 24/08/18 23/05/18 -
Price 0.4550 0.3400 0.3100 0.2650 0.2900 0.2100 0.2150 -
P/RPS 1.48 1.24 1.22 1.09 1.42 1.10 1.15 18.30%
  QoQ % 19.35% 1.64% 11.93% -23.24% 29.09% -4.35% -
  Horiz. % 128.70% 107.83% 106.09% 94.78% 123.48% 95.65% 100.00%
P/EPS -31.68 -11.64 -33.54 -5.04 -2.52 -1.42 -0.83 1,031.12%
  QoQ % -172.16% 65.30% -565.48% -100.00% -77.46% -71.08% -
  Horiz. % 3,816.87% 1,402.41% 4,040.96% 607.23% 303.61% 171.08% 100.00%
EY -3.16 -8.59 -2.98 -19.83 -39.68 -70.32 -121.10 -91.18%
  QoQ % 63.21% -188.26% 84.97% 50.03% 43.57% 41.93% -
  Horiz. % 2.61% 7.09% 2.46% 16.37% 32.77% 58.07% 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 0.78 0.63 0.58 0.45 0.50 0.38 0.41 53.47%
  QoQ % 23.81% 8.62% 28.89% -10.00% 31.58% -7.32% -
  Horiz. % 190.24% 153.66% 141.46% 109.76% 121.95% 92.68% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers