[PERDANA] QoQ Annualized Quarter 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- -122.65%
YoY- 94.7%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 262,145 256,870 227,116 259,540 260,460 241,440 213,784 14.54%
PBT 59,016 56,952 52,680 -2,281 17,918 -5,390 -31,408 -
Tax -4,768 -7,324 -7,632 -1,154 -1,533 -678 -892 205.40%
NP 54,248 49,628 45,048 -3,435 16,385 -6,068 -32,300 -
-
NP to SH 53,032 48,520 44,376 -3,669 16,196 -6,156 -32,720 -
-
Tax Rate 8.08% 12.86% 14.49% - 8.56% - - -
Total Cost 207,897 207,242 182,068 262,975 244,074 247,508 246,084 -10.62%
-
Net Worth 520,969 504,168 470,504 460,978 475,964 471,629 451,139 10.06%
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 520,969 504,168 470,504 460,978 475,964 471,629 451,139 10.06%
NOSH 500,931 499,176 495,267 495,675 495,795 496,451 495,757 0.69%
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 20.69% 19.32% 19.83% -1.32% 6.29% -2.51% -15.11% -
ROE 10.18% 9.62% 9.43% -0.80% 3.40% -1.31% -7.25% -
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 52.33 51.46 45.86 52.36 52.53 48.63 43.12 13.76%
EPS 10.59 9.72 8.96 -0.74 3.27 -1.24 -6.60 -
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 11.77 11.53 10.20 11.65 11.70 10.84 9.60 14.53%
EPS 2.38 2.18 1.99 -0.16 0.73 -0.28 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2339 0.2264 0.2113 0.207 0.2137 0.2118 0.2026 10.04%
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 3.54 3.71 2.83 2.06 1.66 1.30 1.44 82.04%
P/EPS 17.47 19.65 14.51 -145.91 26.63 -50.81 -9.39 -
EY 5.72 5.09 6.89 -0.69 3.75 -1.97 -10.65 -
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 3.82 3.56 3.95 2.20 1.92 1.40 1.25 110.44%
P/EPS 18.89 18.83 20.20 -155.36 30.92 -54.84 -8.18 -
EY 5.29 5.31 4.95 -0.64 3.23 -1.82 -12.22 -
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