[PERDANA] QoQ Cumulative 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- 494.64%
YoY- 169.77%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 128,435 56,779 259,540 195,345 120,720 53,446 255,864 -36.86%
PBT 28,476 13,170 -2,281 13,439 -2,695 -7,852 -68,882 -
Tax -3,662 -1,908 -1,154 -1,150 -339 -223 -524 265.96%
NP 24,814 11,262 -3,435 12,289 -3,034 -8,075 -69,406 -
-
NP to SH 24,260 11,094 -3,669 12,147 -3,078 -8,180 -69,171 -
-
Tax Rate 12.86% 14.49% - 8.56% - - - -
Total Cost 103,621 45,517 262,975 183,056 123,754 61,521 325,270 -53.38%
-
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 4.81% 2.36% -0.80% 2.55% -0.65% -1.81% -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 25.73 11.46 52.36 39.40 24.32 10.78 56.48 -40.82%
EPS 4.86 2.24 -0.74 2.45 -0.62 -1.65 -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 5.77 2.55 11.65 8.77 5.42 2.40 11.49 -36.84%
EPS 1.09 0.50 -0.16 0.55 -0.14 -0.37 -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 7.42 11.34 2.06 2.21 2.59 5.75 1.40 204.29%
P/EPS 39.30 58.04 -145.91 35.51 -101.61 -37.58 -5.17 -
EY 2.54 1.72 -0.69 2.82 -0.98 -2.66 -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 7.11 15.79 2.20 2.56 2.80 5.01 1.33 206.04%
P/EPS 37.65 80.80 -155.36 41.22 -109.68 -32.73 -4.91 -
EY 2.66 1.24 -0.64 2.43 -0.91 -3.06 -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