[PERDANA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 9.3%
YoY- 227.44%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 192,454 239,450 359,557 262,145 260,460 266,165 238,930 -3.53%
PBT -32,844 -49,021 98,965 59,016 17,918 -23,378 -71,416 -12.13%
Tax -10,446 -2,042 -1,580 -4,768 -1,533 -150 362 -
NP -43,290 -51,064 97,385 54,248 16,385 -23,529 -71,053 -7.91%
-
NP to SH -43,289 -51,660 97,388 53,032 16,196 -23,213 -70,818 -7.86%
-
Tax Rate - - 1.60% 8.08% 8.56% - - -
Total Cost 235,745 290,514 262,172 207,897 244,074 289,694 309,983 -4.45%
-
Net Worth 685,054 783,858 640,581 520,969 475,964 494,857 430,570 8.03%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 19,634 - - - - -
Div Payout % - - 20.16% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 685,054 783,858 640,581 520,969 475,964 494,857 430,570 8.03%
NOSH 778,470 746,531 736,300 500,931 495,795 449,870 307,550 16.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -22.49% -21.33% 27.08% 20.69% 6.29% -8.84% -29.74% -
ROE -6.32% -6.59% 15.20% 10.18% 3.40% -4.69% -16.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.72 32.08 48.83 52.33 52.53 59.16 77.69 -17.36%
EPS -5.56 -6.92 13.23 10.59 3.27 -5.16 -23.03 -21.07%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.05 0.87 1.04 0.96 1.10 1.40 -7.44%
Adjusted Per Share Value based on latest NOSH - 512,013
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.64 10.75 16.15 11.77 11.70 11.95 10.73 -3.54%
EPS -1.94 -2.32 4.37 2.38 0.73 -1.04 -3.18 -7.89%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
NAPS 0.3076 0.352 0.2876 0.2339 0.2137 0.2222 0.1933 8.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.54 1.54 1.81 1.85 0.87 0.60 0.85 -
P/RPS 6.23 4.80 3.71 3.54 1.66 1.01 1.09 33.67%
P/EPS -27.69 -22.25 13.68 17.47 26.63 -11.63 -3.69 39.87%
EY -3.61 -4.49 7.31 5.72 3.75 -8.60 -27.09 -28.50%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.47 2.08 1.78 0.91 0.55 0.61 19.18%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 24/11/15 25/11/14 19/11/13 06/12/12 24/11/11 24/11/10 -
Price 1.54 1.54 1.31 2.00 1.01 0.72 0.77 -
P/RPS 6.23 4.80 2.68 3.82 1.92 1.22 0.99 35.83%
P/EPS -27.69 -22.25 9.90 18.89 30.92 -13.95 -3.34 42.21%
EY -3.61 -4.49 10.10 5.29 3.23 -7.17 -29.90 -29.67%
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.47 1.51 1.92 1.05 0.65 0.55 21.25%

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