[PERDANA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 52.7%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 259,540 260,460 241,440 213,784 255,864 266,165 280,710 -5.07%
PBT -2,281 17,918 -5,390 -31,408 -68,882 -23,378 1,606 -
Tax -1,154 -1,533 -678 -892 -524 -150 -1,868 -27.35%
NP -3,435 16,385 -6,068 -32,300 -69,406 -23,529 -262 451.69%
-
NP to SH -3,669 16,196 -6,156 -32,720 -69,171 -23,213 20 -
-
Tax Rate - 8.56% - - - - 116.31% -
Total Cost 262,975 244,074 247,508 246,084 325,270 289,694 280,972 -4.29%
-
Net Worth 460,978 475,964 471,629 451,139 430,381 494,857 508,309 -6.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 460,978 475,964 471,629 451,139 430,381 494,857 508,309 -6.28%
NOSH 495,675 495,795 496,451 495,757 453,033 449,870 462,099 4.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.32% 6.29% -2.51% -15.11% -27.13% -8.84% -0.09% -
ROE -0.80% 3.40% -1.31% -7.25% -16.07% -4.69% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.36 52.53 48.63 43.12 56.48 59.16 60.75 -9.39%
EPS -0.74 3.27 -1.24 -6.60 -15.27 -5.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.96 0.95 0.91 0.95 1.10 1.10 -10.54%
Adjusted Per Share Value based on latest NOSH - 495,757
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.65 11.70 10.84 9.60 11.49 11.95 12.60 -5.06%
EPS -0.16 0.73 -0.28 -1.47 -3.11 -1.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.207 0.2137 0.2118 0.2026 0.1933 0.2222 0.2282 -6.26%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.08 0.87 0.63 0.62 0.79 0.60 0.87 -
P/RPS 2.06 1.66 1.30 1.44 1.40 1.01 1.43 27.41%
P/EPS -145.91 26.63 -50.81 -9.39 -5.17 -11.63 20,101.33 -
EY -0.69 3.75 -1.97 -10.65 -19.33 -8.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.91 0.66 0.68 0.83 0.55 0.79 29.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/12/12 28/08/12 28/05/12 29/02/12 24/11/11 18/08/11 -
Price 1.15 1.01 0.68 0.54 0.75 0.72 0.75 -
P/RPS 2.20 1.92 1.40 1.25 1.33 1.22 1.23 47.08%
P/EPS -155.36 30.92 -54.84 -8.18 -4.91 -13.95 17,328.73 -
EY -0.64 3.23 -1.82 -12.22 -20.36 -7.17 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.05 0.72 0.59 0.79 0.65 0.68 48.98%

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