[PERDANA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.79%
YoY- 83.64%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 267,384 278,032 347,217 359,557 351,688 349,080 274,648 -1.77%
PBT -2,492 38,328 92,435 98,965 93,012 89,452 65,389 -
Tax -2,832 -1,988 -1,469 -1,580 -958 -1,392 -3,411 -11.69%
NP -5,324 36,340 90,966 97,385 92,054 88,060 61,978 -
-
NP to SH -6,218 34,548 90,968 97,388 92,056 88,064 61,660 -
-
Tax Rate - 5.19% 1.59% 1.60% 1.03% 1.56% 5.22% -
Total Cost 272,708 241,692 256,251 262,172 259,634 261,020 212,670 18.08%
-
Net Worth 703,226 693,912 685,227 640,581 602,922 577,828 548,880 18.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 19,634 - - - -
Div Payout % - - - 20.16% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 703,226 693,912 685,227 640,581 602,922 577,828 548,880 18.01%
NOSH 740,238 738,205 736,803 736,300 735,271 731,428 712,832 2.55%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1.99% 13.07% 26.20% 27.08% 26.17% 25.23% 22.57% -
ROE -0.88% 4.98% 13.28% 15.20% 15.27% 15.24% 11.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.12 37.66 47.12 48.83 47.83 47.73 38.53 -4.22%
EPS 0.84 4.68 11.95 13.23 12.52 12.04 8.65 -78.96%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.93 0.87 0.82 0.79 0.77 15.07%
Adjusted Per Share Value based on latest NOSH - 738,060
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.01 12.48 15.59 16.15 15.79 15.67 12.33 -1.74%
EPS -0.28 1.55 4.08 4.37 4.13 3.95 2.77 -
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.3158 0.3116 0.3077 0.2876 0.2707 0.2595 0.2465 18.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.52 1.24 1.11 1.81 1.83 1.91 1.59 -
P/RPS 4.21 3.29 2.36 3.71 3.83 4.00 4.13 1.29%
P/EPS -180.95 26.50 8.99 13.68 14.62 15.86 18.38 -
EY -0.55 3.77 11.12 7.31 6.84 6.30 5.44 -
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 1.60 1.32 1.19 2.08 2.23 2.42 2.06 -15.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 23/02/15 25/11/14 19/08/14 22/05/14 25/02/14 -
Price 1.52 1.52 1.19 1.31 1.83 1.82 1.95 -
P/RPS 4.21 4.04 2.53 2.68 3.83 3.81 5.06 -11.56%
P/EPS -180.95 32.48 9.64 9.90 14.62 15.12 22.54 -
EY -0.55 3.08 10.38 10.10 6.84 6.62 4.44 -
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 1.60 1.62 1.28 1.51 2.23 2.30 2.53 -26.38%

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