[PERDANA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 90.74%
YoY- 94.7%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 260,804 267,255 262,873 259,540 251,585 236,229 242,312 5.02%
PBT 28,542 28,890 18,741 -2,281 -37,909 -72,380 -68,623 -
Tax -3,580 -4,477 -2,839 -1,154 -1,561 71 -411 322.78%
NP 24,962 24,413 15,902 -3,435 -39,470 -72,309 -69,034 -
-
NP to SH 23,958 23,669 15,605 -3,669 -39,614 -72,259 -68,987 -
-
Tax Rate 12.54% 15.50% 15.15% - - - - -
Total Cost 235,842 242,842 246,971 262,975 291,055 308,538 311,346 -16.88%
-
Net Worth 532,493 503,699 470,504 461,064 476,091 470,572 451,139 11.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 532,493 503,699 470,504 461,064 476,091 470,572 451,139 11.67%
NOSH 512,013 498,712 495,267 495,768 495,928 495,339 495,757 2.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.57% 9.13% 6.05% -1.32% -15.69% -30.61% -28.49% -
ROE 4.50% 4.70% 3.32% -0.80% -8.32% -15.36% -15.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.94 53.59 53.08 52.35 50.73 47.69 48.88 2.78%
EPS 4.68 4.75 3.15 -0.74 -7.99 -14.59 -13.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 0.95 0.93 0.96 0.95 0.91 9.30%
Adjusted Per Share Value based on latest NOSH - 495,768
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.74 12.03 11.83 11.68 11.32 10.63 10.91 5.00%
EPS 1.08 1.07 0.70 -0.17 -1.78 -3.25 -3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2397 0.2267 0.2118 0.2075 0.2143 0.2118 0.203 11.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.85 1.91 1.30 1.08 0.87 0.63 0.62 -
P/RPS 3.63 3.56 2.45 2.06 1.71 1.32 1.27 101.27%
P/EPS 39.54 40.24 41.26 -145.93 -10.89 -4.32 -4.46 -
EY 2.53 2.48 2.42 -0.69 -9.18 -23.16 -22.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.89 1.37 1.16 0.91 0.66 0.68 89.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 20/05/13 25/02/13 06/12/12 28/08/12 28/05/12 -
Price 2.00 1.83 1.81 1.15 1.01 0.68 0.54 -
P/RPS 3.93 3.41 3.41 2.20 1.99 1.43 1.10 133.52%
P/EPS 42.74 38.56 57.45 -155.39 -12.64 -4.66 -3.88 -
EY 2.34 2.59 1.74 -0.64 -7.91 -21.45 -25.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.81 1.91 1.24 1.05 0.72 0.59 119.44%

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