[PERDANA] QoQ TTM 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- 525.32%
YoY- 122.62%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 274,648 260,804 267,255 262,873 259,540 251,585 236,229 10.53%
PBT 65,389 28,542 28,890 18,741 -2,281 -37,909 -72,380 -
Tax -3,411 -3,580 -4,477 -2,839 -1,154 -1,561 71 -
NP 61,978 24,962 24,413 15,902 -3,435 -39,470 -72,309 -
-
NP to SH 61,660 23,958 23,669 15,605 -3,669 -39,614 -72,259 -
-
Tax Rate 5.22% 12.54% 15.50% 15.15% - - - -
Total Cost 212,670 235,842 242,842 246,971 262,975 291,055 308,538 -21.91%
-
Net Worth 559,874 532,493 503,699 470,504 461,064 476,091 470,572 12.24%
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 559,874 532,493 503,699 470,504 461,064 476,091 470,572 12.24%
NOSH 727,109 512,013 498,712 495,267 495,768 495,928 495,339 29.07%
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% 9.57% 9.13% 6.05% -1.32% -15.69% -30.61% -
ROE 11.01% 4.50% 4.70% 3.32% -0.80% -8.32% -15.36% -
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 37.77 50.94 53.59 53.08 52.35 50.73 47.69 -14.36%
EPS 8.48 4.68 4.75 3.15 -0.74 -7.99 -14.59 -
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 11.71 12.00 11.80 11.65 11.30 10.61 10.50%
EPS 2.77 1.08 1.06 0.70 -0.16 -1.78 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.2391 0.2262 0.2113 0.207 0.2138 0.2113 12.24%
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 4.21 3.63 3.56 2.45 2.06 1.71 1.32 116.21%
P/EPS 18.75 39.54 40.24 41.26 -145.93 -10.89 -4.32 -
EY 5.33 2.53 2.48 2.42 -0.69 -9.18 -23.16 -
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 5.16 3.93 3.41 3.41 2.20 1.99 1.43 134.70%
P/EPS 22.99 42.74 38.56 57.45 -155.39 -12.64 -4.66 -
EY 4.35 2.34 2.59 1.74 -0.64 -7.91 -21.45 -
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