[PERDANA] YoY Cumulative Quarter 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- 494.64%
YoY- 169.77%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 179,588 269,668 196,609 195,345 199,624 179,198 486,265 -15.29%
PBT -36,766 74,224 44,262 13,439 -17,534 -53,562 44,048 -
Tax -1,532 -1,185 -3,576 -1,150 -113 272 -12,048 -29.07%
NP -38,298 73,039 40,686 12,289 -17,647 -53,290 32,000 -
-
NP to SH -38,745 73,041 39,774 12,147 -17,410 -53,114 25,267 -
-
Tax Rate - 1.60% 8.08% 8.56% - - 27.35% -
Total Cost 217,886 196,629 155,923 183,056 217,271 232,488 454,265 -11.52%
-
Net Worth 783,858 640,581 520,969 475,964 494,857 430,570 568,433 5.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 14,726 - - - - - -
Div Payout % - 20.16% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 783,858 640,581 520,969 475,964 494,857 430,570 568,433 5.49%
NOSH 746,531 736,300 500,931 495,795 449,870 307,550 297,608 16.55%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -21.33% 27.08% 20.69% 6.29% -8.84% -29.74% 6.58% -
ROE -4.94% 11.40% 7.63% 2.55% -3.52% -12.34% 4.45% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.06 36.62 39.25 39.40 44.37 58.27 163.39 -27.32%
EPS -5.19 9.92 7.94 2.45 -3.87 -17.27 8.49 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.87 1.04 0.96 1.10 1.40 1.91 -9.48%
Adjusted Per Share Value based on latest NOSH - 495,928
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.06 12.11 8.83 8.77 8.96 8.05 21.83 -15.29%
EPS -1.74 3.28 1.79 0.55 -0.78 -2.38 1.13 -
DPS 0.00 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.352 0.2876 0.2339 0.2137 0.2222 0.1933 0.2552 5.50%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.54 1.81 1.85 0.87 0.60 0.85 2.53 -
P/RPS 6.40 4.94 4.71 2.21 1.35 1.46 1.55 26.64%
P/EPS -29.67 18.25 23.30 35.51 -15.50 -4.92 29.80 -
EY -3.37 5.48 4.29 2.82 -6.45 -20.32 3.36 -
DY 0.00 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.08 1.78 0.91 0.55 0.61 1.32 1.80%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 19/11/13 06/12/12 24/11/11 24/11/10 16/11/09 -
Price 1.54 1.31 2.00 1.01 0.72 0.77 1.99 -
P/RPS 6.40 3.58 5.10 2.56 1.62 1.32 1.22 31.79%
P/EPS -29.67 13.21 25.19 41.22 -18.60 -4.46 23.44 -
EY -3.37 7.57 3.97 2.43 -5.37 -22.43 4.27 -
DY 0.00 1.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.51 1.92 1.05 0.65 0.55 1.04 5.93%

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