[PERDANA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
06-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 363.09%
YoY- 169.77%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 256,870 227,116 259,540 260,460 241,440 213,784 255,864 0.26%
PBT 56,952 52,680 -2,281 17,918 -5,390 -31,408 -68,882 -
Tax -7,324 -7,632 -1,154 -1,533 -678 -892 -524 481.17%
NP 49,628 45,048 -3,435 16,385 -6,068 -32,300 -69,406 -
-
NP to SH 48,520 44,376 -3,669 16,196 -6,156 -32,720 -69,171 -
-
Tax Rate 12.86% 14.49% - 8.56% - - - -
Total Cost 207,242 182,068 262,975 244,074 247,508 246,084 325,270 -25.97%
-
Net Worth 504,168 470,504 460,978 475,964 471,629 451,139 430,381 11.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 504,168 470,504 460,978 475,964 471,629 451,139 430,381 11.13%
NOSH 499,176 495,267 495,675 495,795 496,451 495,757 453,033 6.68%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.32% 19.83% -1.32% 6.29% -2.51% -15.11% -27.13% -
ROE 9.62% 9.43% -0.80% 3.40% -1.31% -7.25% -16.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.46 45.86 52.36 52.53 48.63 43.12 56.48 -6.02%
EPS 9.72 8.96 -0.74 3.27 -1.24 -6.60 -15.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.95 0.93 0.96 0.95 0.91 0.95 4.17%
Adjusted Per Share Value based on latest NOSH - 495,928
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.53 10.20 11.65 11.70 10.84 9.60 11.49 0.23%
EPS 2.18 1.99 -0.16 0.73 -0.28 -1.47 -3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2264 0.2113 0.207 0.2137 0.2118 0.2026 0.1933 11.12%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.91 1.30 1.08 0.87 0.63 0.62 0.79 -
P/RPS 3.71 2.83 2.06 1.66 1.30 1.44 1.40 91.61%
P/EPS 19.65 14.51 -145.91 26.63 -50.81 -9.39 -5.17 -
EY 5.09 6.89 -0.69 3.75 -1.97 -10.65 -19.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.37 1.16 0.91 0.66 0.68 0.83 73.17%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 06/12/12 28/08/12 28/05/12 29/02/12 -
Price 1.83 1.81 1.15 1.01 0.68 0.54 0.75 -
P/RPS 3.56 3.95 2.20 1.92 1.40 1.25 1.33 92.89%
P/EPS 18.83 20.20 -155.36 30.92 -54.84 -8.18 -4.91 -
EY 5.31 4.95 -0.64 3.23 -1.82 -12.22 -20.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.91 1.24 1.05 0.72 0.59 0.79 73.88%

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