[PERDANA] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 14.94%
YoY- 252.48%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 329,455 347,217 347,707 322,057 305,139 274,648 260,804 16.87%
PBT 79,654 92,435 95,351 83,419 74,582 65,389 28,542 98.34%
Tax -1,618 -1,469 -1,020 -228 -1,851 -3,411 -3,580 -41.13%
NP 78,036 90,966 94,331 83,191 72,731 61,978 24,962 113.94%
-
NP to SH 77,589 90,968 94,927 83,428 72,582 61,660 23,958 119.05%
-
Tax Rate 2.03% 1.59% 1.07% 0.27% 2.48% 5.22% 12.54% -
Total Cost 251,419 256,251 253,376 238,866 232,408 212,670 235,842 4.36%
-
Net Worth 693,912 687,512 642,112 605,841 577,828 559,874 532,493 19.32%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 693,912 687,512 642,112 605,841 577,828 559,874 532,493 19.32%
NOSH 738,205 739,261 738,060 738,830 731,428 727,109 512,013 27.65%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.69% 26.20% 27.13% 25.83% 23.84% 22.57% 9.57% -
ROE 11.18% 13.23% 14.78% 13.77% 12.56% 11.01% 4.50% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 44.63 46.97 47.11 43.59 41.72 37.77 50.94 -8.44%
EPS 10.51 12.31 12.86 11.29 9.92 8.48 4.68 71.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.87 0.82 0.79 0.77 1.04 -6.52%
Adjusted Per Share Value based on latest NOSH - 738,830
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.79 15.59 15.61 14.46 13.70 12.33 11.71 16.86%
EPS 3.48 4.08 4.26 3.75 3.26 2.77 1.08 118.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3116 0.3087 0.2883 0.272 0.2595 0.2514 0.2391 19.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.24 1.11 1.81 1.83 1.91 1.59 1.85 -
P/RPS 2.78 2.36 3.84 4.20 4.58 4.21 3.63 -16.30%
P/EPS 11.80 9.02 14.07 16.21 19.25 18.75 39.54 -55.37%
EY 8.48 11.09 7.11 6.17 5.20 5.33 2.53 124.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.19 2.08 2.23 2.42 2.06 1.78 -18.08%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 23/02/15 25/11/14 19/08/14 22/05/14 25/02/14 19/11/13 -
Price 1.52 1.19 1.31 1.83 1.82 1.95 2.00 -
P/RPS 3.41 2.53 2.78 4.20 4.36 5.16 3.93 -9.03%
P/EPS 14.46 9.67 10.19 16.21 18.34 22.99 42.74 -51.47%
EY 6.91 10.34 9.82 6.17 5.45 4.35 2.34 105.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.28 1.51 2.23 2.30 2.53 1.92 -10.71%

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