[PERDANA] QoQ Cumulative 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- -130.2%
YoY- 94.7%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 196,609 128,435 56,779 259,540 195,345 120,720 53,446 138.11%
PBT 44,262 28,476 13,170 -2,281 13,439 -2,695 -7,852 -
Tax -3,576 -3,662 -1,908 -1,154 -1,150 -339 -223 534.83%
NP 40,686 24,814 11,262 -3,435 12,289 -3,034 -8,075 -
-
NP to SH 39,774 24,260 11,094 -3,669 12,147 -3,078 -8,180 -
-
Tax Rate 8.08% 12.86% 14.49% - 8.56% - - -
Total Cost 155,923 103,621 45,517 262,975 183,056 123,754 61,521 85.78%
-
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 7.63% 4.81% 2.36% -0.80% 2.55% -0.65% -1.81% -
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 39.25 25.73 11.46 52.36 39.40 24.32 10.78 136.48%
EPS 7.94 4.86 2.24 -0.74 2.45 -0.62 -1.65 -
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 8.83 5.77 2.55 11.65 8.77 5.42 2.40 138.13%
EPS 1.79 1.09 0.50 -0.16 0.55 -0.14 -0.37 -
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 4.71 7.42 11.34 2.06 2.21 2.59 5.75 -12.44%
P/EPS 23.30 39.30 58.04 -145.91 35.51 -101.61 -37.58 -
EY 4.29 2.54 1.72 -0.69 2.82 -0.98 -2.66 -
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 5.10 7.11 15.79 2.20 2.56 2.80 5.01 1.19%
P/EPS 25.19 37.65 80.80 -155.36 41.22 -109.68 -32.73 -
EY 3.97 2.66 1.24 -0.64 2.43 -0.91 -3.06 -
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