[PERDANA] QoQ Cumulative 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- 402.37%
YoY- 235.62%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 274,648 196,609 128,435 56,779 259,540 195,345 120,720 72.72%
PBT 65,389 44,262 28,476 13,170 -2,281 13,439 -2,695 -
Tax -3,411 -3,576 -3,662 -1,908 -1,154 -1,150 -339 364.11%
NP 61,978 40,686 24,814 11,262 -3,435 12,289 -3,034 -
-
NP to SH 61,660 39,774 24,260 11,094 -3,669 12,147 -3,078 -
-
Tax Rate 5.22% 8.08% 12.86% 14.49% - 8.56% - -
Total Cost 212,670 155,923 103,621 45,517 262,975 183,056 123,754 43.32%
-
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% 7.63% 4.81% 2.36% -0.80% 2.55% -0.65% -
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 39.25 25.73 11.46 52.36 39.40 24.32 35.78%
EPS 8.65 7.94 4.86 2.24 -0.74 2.45 -0.62 -
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 8.83 5.77 2.55 11.65 8.77 5.42 72.71%
EPS 2.77 1.79 1.09 0.50 -0.16 0.55 -0.14 -
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 4.71 7.42 11.34 2.06 2.21 2.59 36.37%
P/EPS 18.38 23.30 39.30 58.04 -145.91 35.51 -101.61 -
EY 5.44 4.29 2.54 1.72 -0.69 2.82 -0.98 -
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 5.10 7.11 15.79 2.20 2.56 2.80 48.20%
P/EPS 22.54 25.19 37.65 80.80 -155.36 41.22 -109.68 -
EY 4.44 3.97 2.66 1.24 -0.64 2.43 -0.91 -
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