[PERDANA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 9.34%
YoY- 888.17%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 349,080 274,648 262,145 256,870 227,116 259,540 260,460 21.58%
PBT 89,452 65,389 59,016 56,952 52,680 -2,281 17,918 192.38%
Tax -1,392 -3,411 -4,768 -7,324 -7,632 -1,154 -1,533 -6.23%
NP 88,060 61,978 54,248 49,628 45,048 -3,435 16,385 207.13%
-
NP to SH 88,064 61,660 53,032 48,520 44,376 -3,669 16,196 209.53%
-
Tax Rate 1.56% 5.22% 8.08% 12.86% 14.49% - 8.56% -
Total Cost 261,020 212,670 207,897 207,242 182,068 262,975 244,074 4.58%
-
Net Worth 577,828 548,880 520,969 504,168 470,504 460,978 475,964 13.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 577,828 548,880 520,969 504,168 470,504 460,978 475,964 13.81%
NOSH 731,428 712,832 500,931 499,176 495,267 495,675 495,795 29.62%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.23% 22.57% 20.69% 19.32% 19.83% -1.32% 6.29% -
ROE 15.24% 11.23% 10.18% 9.62% 9.43% -0.80% 3.40% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 47.73 38.53 52.33 51.46 45.86 52.36 52.53 -6.19%
EPS 12.04 8.65 10.59 9.72 8.96 -0.74 3.27 138.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 1.04 1.01 0.95 0.93 0.96 -12.19%
Adjusted Per Share Value based on latest NOSH - 498,712
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.71 12.36 11.80 11.56 10.22 11.68 11.72 21.59%
EPS 3.96 2.78 2.39 2.18 2.00 -0.17 0.73 209.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2601 0.247 0.2345 0.2269 0.2118 0.2075 0.2142 13.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.91 1.59 1.85 1.91 1.30 1.08 0.87 -
P/RPS 4.00 4.13 3.54 3.71 2.83 2.06 1.66 79.83%
P/EPS 15.86 18.38 17.47 19.65 14.51 -145.91 26.63 -29.23%
EY 6.30 5.44 5.72 5.09 6.89 -0.69 3.75 41.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.06 1.78 1.89 1.37 1.16 0.91 92.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 25/02/13 06/12/12 -
Price 1.82 1.95 2.00 1.83 1.81 1.15 1.01 -
P/RPS 3.81 5.06 3.82 3.56 3.95 2.20 1.92 57.97%
P/EPS 15.12 22.54 18.89 18.83 20.20 -155.36 30.92 -37.95%
EY 6.62 4.44 5.29 5.31 4.95 -0.64 3.23 61.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.53 1.92 1.81 1.91 1.24 1.05 68.74%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment