Highlights

[PERDANA] QoQ TTM 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 -     0.27%    YoY -     17.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 259,540 251,585 236,229 242,312 255,864 275,313 286,963 -6.45%
  QoQ % 3.16% 6.50% -2.51% -5.30% -7.06% -4.06% -
  Horiz. % 90.44% 87.67% 82.32% 84.44% 89.16% 95.94% 100.00%
PBT -2,281 -37,909 -72,380 -68,623 -68,882 -36,869 -41,424 -85.40%
  QoQ % 93.98% 47.63% -5.47% 0.38% -86.83% 11.00% -
  Horiz. % 5.51% 91.51% 174.73% 165.66% 166.29% 89.00% 100.00%
Tax -1,154 -1,561 71 -411 -524 106 -1,672 -21.81%
  QoQ % 26.07% -2,298.59% 117.27% 21.56% -594.34% 106.34% -
  Horiz. % 69.02% 93.36% -4.25% 24.58% 31.34% -6.34% 100.00%
NP -3,435 -39,470 -72,309 -69,034 -69,406 -36,763 -43,096 -81.34%
  QoQ % 91.30% 45.41% -4.74% 0.54% -88.79% 14.70% -
  Horiz. % 7.97% 91.59% 167.79% 160.19% 161.05% 85.30% 100.00%
NP to SH -3,669 -39,614 -72,259 -68,987 -69,171 -36,298 -42,612 -80.36%
  QoQ % 90.74% 45.18% -4.74% 0.27% -90.56% 14.82% -
  Horiz. % 8.61% 92.96% 169.57% 161.90% 162.33% 85.18% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 262,975 291,055 308,538 311,346 325,270 312,076 330,059 -14.00%
  QoQ % -9.65% -5.67% -0.90% -4.28% 4.23% -5.45% -
  Horiz. % 79.68% 88.18% 93.48% 94.33% 98.55% 94.55% 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 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
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 -1.32 % -15.69 % -30.61 % -28.49 % -27.13 % -13.35 % -15.02 % -80.09%
  QoQ % 91.59% 48.74% -7.44% -5.01% -103.22% 11.12% -
  Horiz. % 8.79% 104.46% 203.79% 189.68% 180.63% 88.88% 100.00%
ROE -0.80 % -8.32 % -15.36 % -15.29 % -15.78 % -7.33 % -8.60 % -79.32%
  QoQ % 90.38% 45.83% -0.46% 3.11% -115.28% 14.77% -
  Horiz. % 9.30% 96.74% 178.60% 177.79% 183.49% 85.23% 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 52.35 50.73 47.69 48.88 55.44 61.16 63.74 -12.25%
  QoQ % 3.19% 6.37% -2.43% -11.83% -9.35% -4.05% -
  Horiz. % 82.13% 79.59% 74.82% 76.69% 86.98% 95.95% 100.00%
EPS -0.74 -7.99 -14.59 -13.92 -14.99 -8.06 -9.46 -81.57%
  QoQ % 90.74% 45.24% -4.81% 7.14% -85.98% 14.80% -
  Horiz. % 7.82% 84.46% 154.23% 147.15% 158.46% 85.20% 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 - 825,624
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.44 30.47 28.61 29.35 30.99 33.35 34.76 -6.44%
  QoQ % 3.18% 6.50% -2.52% -5.29% -7.08% -4.06% -
  Horiz. % 90.45% 87.66% 82.31% 84.44% 89.15% 95.94% 100.00%
EPS -0.44 -4.80 -8.75 -8.36 -8.38 -4.40 -5.16 -80.48%
  QoQ % 90.83% 45.14% -4.67% 0.24% -90.45% 14.73% -
  Horiz. % 8.53% 93.02% 169.57% 162.02% 162.40% 85.27% 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 0.5584 0.5766 0.5700 0.5464 0.5310 0.5997 0.5998 -4.64%
  QoQ % -3.16% 1.16% 4.32% 2.90% -11.46% -0.02% -
  Horiz. % 93.10% 96.13% 95.03% 91.10% 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 2.06 1.71 1.32 1.27 1.42 0.98 1.36 31.73%
  QoQ % 20.47% 29.55% 3.94% -10.56% 44.90% -27.94% -
  Horiz. % 151.47% 125.74% 97.06% 93.38% 104.41% 72.06% 100.00%
P/EPS -145.93 -10.89 -4.32 -4.46 -5.27 -7.44 -9.19 526.49%
  QoQ % -1,240.04% -152.08% 3.14% 15.37% 29.17% 19.04% -
  Horiz. % 1,587.92% 118.50% 47.01% 48.53% 57.34% 80.96% 100.00%
EY -0.69 -9.18 -23.16 -22.44 -18.97 -13.44 -10.88 -83.96%
  QoQ % 92.48% 60.36% -3.21% -18.29% -41.15% -23.53% -
  Horiz. % 6.34% 84.38% 212.87% 206.25% 174.36% 123.53% 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 1.16 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 2.20 1.99 1.43 1.10 1.35 1.18 1.18 51.20%
  QoQ % 10.55% 39.16% 30.00% -18.52% 14.41% 0.00% -
  Horiz. % 186.44% 168.64% 121.19% 93.22% 114.41% 100.00% 100.00%
P/EPS -155.39 -12.64 -4.66 -3.88 -5.00 -8.93 -7.92 620.91%
  QoQ % -1,129.35% -171.24% -20.10% 22.40% 44.01% -12.75% -
  Horiz. % 1,961.99% 159.60% 58.84% 48.99% 63.13% 112.75% 100.00%
EY -0.64 -7.91 -21.45 -25.77 -19.98 -11.20 -12.62 -86.17%
  QoQ % 91.91% 63.12% 16.76% -28.98% -78.39% 11.25% -
  Horiz. % 5.07% 62.68% 169.97% 204.20% 158.32% 88.75% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers