[PERDANA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
06-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 45.18%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 267,255 262,873 259,540 251,585 236,229 242,312 255,864 2.94%
PBT 28,890 18,741 -2,281 -37,909 -72,380 -68,623 -68,882 -
Tax -4,477 -2,839 -1,154 -1,561 71 -411 -524 318.47%
NP 24,413 15,902 -3,435 -39,470 -72,309 -69,034 -69,406 -
-
NP to SH 23,669 15,605 -3,669 -39,614 -72,259 -68,987 -69,171 -
-
Tax Rate 15.50% 15.15% - - - - - -
Total Cost 242,842 246,971 262,975 291,055 308,538 311,346 325,270 -17.71%
-
Net Worth 503,699 470,504 461,064 476,091 470,572 451,139 438,434 9.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 503,699 470,504 461,064 476,091 470,572 451,139 438,434 9.70%
NOSH 498,712 495,267 495,768 495,928 495,339 495,757 461,509 5.30%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.13% 6.05% -1.32% -15.69% -30.61% -28.49% -27.13% -
ROE 4.70% 3.32% -0.80% -8.32% -15.36% -15.29% -15.78% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.59 53.08 52.35 50.73 47.69 48.88 55.44 -2.23%
EPS 4.75 3.15 -0.74 -7.99 -14.59 -13.92 -14.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.95 0.93 0.96 0.95 0.91 0.95 4.17%
Adjusted Per Share Value based on latest NOSH - 495,928
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.00 11.80 11.65 11.30 10.61 10.88 11.49 2.94%
EPS 1.06 0.70 -0.16 -1.78 -3.24 -3.10 -3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2262 0.2113 0.207 0.2138 0.2113 0.2026 0.1969 9.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.91 1.30 1.08 0.87 0.63 0.62 0.79 -
P/RPS 3.56 2.45 2.06 1.71 1.32 1.27 1.42 84.65%
P/EPS 40.24 41.26 -145.93 -10.89 -4.32 -4.46 -5.27 -
EY 2.48 2.42 -0.69 -9.18 -23.16 -22.44 -18.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.37 1.16 0.91 0.66 0.68 0.83 73.17%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 06/12/12 28/08/12 28/05/12 29/02/12 -
Price 1.83 1.81 1.15 1.01 0.68 0.54 0.75 -
P/RPS 3.41 3.41 2.20 1.99 1.43 1.10 1.35 85.57%
P/EPS 38.56 57.45 -155.39 -12.64 -4.66 -3.88 -5.00 -
EY 2.59 1.74 -0.64 -7.91 -21.45 -25.77 -19.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.91 1.24 1.05 0.72 0.59 0.79 73.88%

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