[PERDANA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -64.29%
YoY- 98.45%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 347,217 269,668 175,844 87,270 274,648 196,609 128,435 93.71%
PBT 92,435 74,224 46,506 22,363 65,389 44,262 28,476 118.76%
Tax -1,469 -1,185 -479 -348 -3,411 -3,576 -3,662 -45.51%
NP 90,966 73,039 46,027 22,015 61,978 40,686 24,814 137.18%
-
NP to SH 90,968 73,041 46,028 22,016 61,660 39,774 24,260 140.77%
-
Tax Rate 1.59% 1.60% 1.03% 1.56% 5.22% 8.08% 12.86% -
Total Cost 256,251 196,629 129,817 65,255 212,670 155,923 103,621 82.56%
-
Net Worth 685,227 640,581 602,922 577,828 548,880 520,969 504,168 22.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 14,726 - - - - - -
Div Payout % - 20.16% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 685,227 640,581 602,922 577,828 548,880 520,969 504,168 22.63%
NOSH 736,803 736,300 735,271 731,428 712,832 500,931 499,176 29.54%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.20% 27.08% 26.17% 25.23% 22.57% 20.69% 19.32% -
ROE 13.28% 11.40% 7.63% 3.81% 11.23% 7.63% 4.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 47.12 36.62 23.92 11.93 38.53 39.25 25.73 49.51%
EPS 11.95 9.92 6.26 3.01 8.65 7.94 4.86 81.87%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.87 0.82 0.79 0.77 1.04 1.01 -5.33%
Adjusted Per Share Value based on latest NOSH - 731,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.59 12.11 7.90 3.92 12.33 8.83 5.77 93.63%
EPS 4.08 3.28 2.07 0.99 2.77 1.79 1.09 140.49%
DPS 0.00 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3077 0.2876 0.2707 0.2595 0.2465 0.2339 0.2264 22.62%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.11 1.81 1.83 1.91 1.59 1.85 1.91 -
P/RPS 2.36 4.94 7.65 16.01 4.13 4.71 7.42 -53.30%
P/EPS 8.99 18.25 29.23 63.46 18.38 23.30 39.30 -62.49%
EY 11.12 5.48 3.42 1.58 5.44 4.29 2.54 166.89%
DY 0.00 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.08 2.23 2.42 2.06 1.78 1.89 -26.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 25/11/14 19/08/14 22/05/14 25/02/14 19/11/13 20/08/13 -
Price 1.19 1.31 1.83 1.82 1.95 2.00 1.83 -
P/RPS 2.53 3.58 7.65 15.25 5.06 5.10 7.11 -49.69%
P/EPS 9.64 13.21 29.23 60.47 22.54 25.19 37.65 -59.57%
EY 10.38 7.57 3.42 1.65 4.44 3.97 2.66 147.24%
DY 0.00 1.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.51 2.23 2.30 2.53 1.92 1.81 -20.57%

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