[PERDANA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.82%
YoY- 26.02%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 236,229 242,312 255,864 275,313 286,963 270,957 254,887 -4.94%
PBT -72,380 -68,623 -68,882 -36,869 -41,424 -85,185 -72,897 -0.47%
Tax 71 -411 -524 106 -1,672 704 491 -72.48%
NP -72,309 -69,034 -69,406 -36,763 -43,096 -84,481 -72,406 -0.08%
-
NP to SH -72,259 -68,987 -69,171 -36,298 -42,612 -83,965 -72,002 0.23%
-
Tax Rate - - - - - - - -
Total Cost 308,538 311,346 325,270 312,076 330,059 355,438 327,293 -3.86%
-
Net Worth 470,572 451,139 438,434 495,142 495,236 485,651 463,776 0.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 470,572 451,139 438,434 495,142 495,236 485,651 463,776 0.97%
NOSH 495,339 495,757 461,509 450,129 450,215 449,677 414,085 12.69%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -30.61% -28.49% -27.13% -13.35% -15.02% -31.18% -28.41% -
ROE -15.36% -15.29% -15.78% -7.33% -8.60% -17.29% -15.53% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.69 48.88 55.44 61.16 63.74 60.26 61.55 -15.65%
EPS -14.59 -13.92 -14.99 -8.06 -9.46 -18.67 -17.39 -11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.91 0.95 1.10 1.10 1.08 1.12 -10.40%
Adjusted Per Share Value based on latest NOSH - 450,129
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.61 10.88 11.49 12.36 12.89 12.17 11.45 -4.95%
EPS -3.24 -3.10 -3.11 -1.63 -1.91 -3.77 -3.23 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2113 0.2026 0.1969 0.2223 0.2224 0.2181 0.2082 0.99%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.63 0.62 0.79 0.60 0.87 1.05 1.06 -
P/RPS 1.32 1.27 1.42 0.98 1.36 1.74 1.72 -16.19%
P/EPS -4.32 -4.46 -5.27 -7.44 -9.19 -5.62 -6.10 -20.56%
EY -23.16 -22.44 -18.97 -13.44 -10.88 -17.78 -16.40 25.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.83 0.55 0.79 0.97 0.95 -21.57%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 29/02/12 24/11/11 18/08/11 24/05/11 28/02/11 -
Price 0.68 0.54 0.75 0.72 0.75 0.99 0.90 -
P/RPS 1.43 1.10 1.35 1.18 1.18 1.64 1.46 -1.37%
P/EPS -4.66 -3.88 -5.00 -8.93 -7.92 -5.30 -5.18 -6.81%
EY -21.45 -25.77 -19.98 -11.20 -12.62 -18.86 -19.32 7.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.59 0.79 0.65 0.68 0.92 0.80 -6.78%

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