[PERDANA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1309.48%
YoY- 235.62%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 274,648 262,145 256,870 227,116 259,540 260,460 241,440 8.94%
PBT 65,389 59,016 56,952 52,680 -2,281 17,918 -5,390 -
Tax -3,411 -4,768 -7,324 -7,632 -1,154 -1,533 -678 192.74%
NP 61,978 54,248 49,628 45,048 -3,435 16,385 -6,068 -
-
NP to SH 61,660 53,032 48,520 44,376 -3,669 16,196 -6,156 -
-
Tax Rate 5.22% 8.08% 12.86% 14.49% - 8.56% - -
Total Cost 212,670 207,897 207,242 182,068 262,975 244,074 247,508 -9.59%
-
Net Worth 548,880 520,969 504,168 470,504 460,978 475,964 471,629 10.61%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 548,880 520,969 504,168 470,504 460,978 475,964 471,629 10.61%
NOSH 712,832 500,931 499,176 495,267 495,675 495,795 496,451 27.19%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.57% 20.69% 19.32% 19.83% -1.32% 6.29% -2.51% -
ROE 11.23% 10.18% 9.62% 9.43% -0.80% 3.40% -1.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.53 52.33 51.46 45.86 52.36 52.53 48.63 -14.33%
EPS 8.65 10.59 9.72 8.96 -0.74 3.27 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.04 1.01 0.95 0.93 0.96 0.95 -13.03%
Adjusted Per Share Value based on latest NOSH - 495,267
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.33 11.77 11.53 10.20 11.65 11.70 10.84 8.93%
EPS 2.77 2.38 2.18 1.99 -0.16 0.73 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2465 0.2339 0.2264 0.2113 0.207 0.2137 0.2118 10.61%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.59 1.85 1.91 1.30 1.08 0.87 0.63 -
P/RPS 4.13 3.54 3.71 2.83 2.06 1.66 1.30 115.65%
P/EPS 18.38 17.47 19.65 14.51 -145.91 26.63 -50.81 -
EY 5.44 5.72 5.09 6.89 -0.69 3.75 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.78 1.89 1.37 1.16 0.91 0.66 113.13%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 20/08/13 20/05/13 25/02/13 06/12/12 28/08/12 -
Price 1.95 2.00 1.83 1.81 1.15 1.01 0.68 -
P/RPS 5.06 3.82 3.56 3.95 2.20 1.92 1.40 134.96%
P/EPS 22.54 18.89 18.83 20.20 -155.36 30.92 -54.84 -
EY 4.44 5.29 5.31 4.95 -0.64 3.23 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.92 1.81 1.91 1.24 1.05 0.72 130.60%

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