Highlights

[PERDANA] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     1,780.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 191,711 228,191 347,217 274,648 259,540 255,864 254,887 -4.63%
  YoY % -15.99% -34.28% 26.42% 5.82% 1.44% 0.38% -
  Horiz. % 75.21% 89.53% 136.22% 107.75% 101.83% 100.38% 100.00%
PBT -35,948 -115,305 92,435 65,389 -2,281 -68,882 -72,897 -11.11%
  YoY % 68.82% -224.74% 41.36% 2,966.68% 96.69% 5.51% -
  Horiz. % 49.31% 158.18% -126.80% -89.70% 3.13% 94.49% 100.00%
Tax 7,902 -299 -1,469 -3,411 -1,154 -524 491 58.83%
  YoY % 2,742.81% 79.65% 56.93% -195.58% -120.23% -206.72% -
  Horiz. % 1,609.37% -60.90% -299.19% -694.70% -235.03% -106.72% 100.00%
NP -28,046 -115,604 90,966 61,978 -3,435 -69,406 -72,406 -14.61%
  YoY % 75.74% -227.08% 46.77% 1,904.31% 95.05% 4.14% -
  Horiz. % 38.73% 159.66% -125.63% -85.60% 4.74% 95.86% 100.00%
NP to SH -28,040 -116,053 90,968 61,660 -3,669 -69,171 -72,002 -14.53%
  YoY % 75.84% -227.58% 47.53% 1,780.57% 94.70% 3.93% -
  Horiz. % 38.94% 161.18% -126.34% -85.64% 5.10% 96.07% 100.00%
Tax Rate - % - % 1.59 % 5.22 % - % - % - % -
  YoY % 0.00% 0.00% -69.54% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 30.46% 100.00% - - -
Total Cost 219,757 343,795 256,251 212,670 262,975 325,270 327,293 -6.42%
  YoY % -36.08% 34.16% 20.49% -19.13% -19.15% -0.62% -
  Horiz. % 67.14% 105.04% 78.29% 64.98% 80.35% 99.38% 100.00%
Net Worth 739,547 747,332 685,227 548,880 460,978 430,381 374,686 11.99%
  YoY % -1.04% 9.06% 24.84% 19.07% 7.11% 14.86% -
  Horiz. % 197.38% 199.46% 182.88% 146.49% 123.03% 114.86% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 739,547 747,332 685,227 548,880 460,978 430,381 374,686 11.99%
  YoY % -1.04% 9.06% 24.84% 19.07% 7.11% 14.86% -
  Horiz. % 197.38% 199.46% 182.88% 146.49% 123.03% 114.86% 100.00%
NOSH 778,470 778,470 736,803 712,832 495,675 453,033 334,541 15.10%
  YoY % 0.00% 5.66% 3.36% 43.81% 9.41% 35.42% -
  Horiz. % 232.70% 232.70% 220.24% 213.08% 148.17% 135.42% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -14.63 % -50.66 % 26.20 % 22.57 % -1.32 % -27.13 % -28.41 % -10.46%
  YoY % 71.12% -293.36% 16.08% 1,809.85% 95.13% 4.51% -
  Horiz. % 51.50% 178.32% -92.22% -79.44% 4.65% 95.49% 100.00%
ROE -3.79 % -15.53 % 13.28 % 11.23 % -0.80 % -16.07 % -19.22 % -23.69%
  YoY % 75.60% -216.94% 18.25% 1,503.75% 95.02% 16.39% -
  Horiz. % 19.72% 80.80% -69.09% -58.43% 4.16% 83.61% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.63 29.31 47.12 38.53 52.36 56.48 76.19 -17.14%
  YoY % -15.97% -37.80% 22.29% -26.41% -7.29% -25.87% -
  Horiz. % 32.33% 38.47% 61.85% 50.57% 68.72% 74.13% 100.00%
EPS -3.60 -15.39 11.95 8.65 -0.74 -15.27 -21.53 -25.76%
  YoY % 76.61% -228.79% 38.15% 1,268.92% 95.15% 29.08% -
  Horiz. % 16.72% 71.48% -55.50% -40.18% 3.44% 70.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9500 0.9600 0.9300 0.7700 0.9300 0.9500 1.1200 -2.70%
  YoY % -1.04% 3.23% 20.78% -17.20% -2.11% -15.18% -
  Horiz. % 84.82% 85.71% 83.04% 68.75% 83.04% 84.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 921,069
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.81 24.77 37.70 29.82 28.18 27.78 27.67 -4.63%
  YoY % -15.99% -34.30% 26.43% 5.82% 1.44% 0.40% -
  Horiz. % 75.21% 89.52% 136.25% 107.77% 101.84% 100.40% 100.00%
EPS -3.04 -12.60 9.88 6.69 -0.40 -7.51 -7.82 -14.56%
  YoY % 75.87% -227.53% 47.68% 1,772.50% 94.67% 3.96% -
  Horiz. % 38.87% 161.13% -126.34% -85.55% 5.12% 96.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8029 0.8114 0.7439 0.5959 0.5005 0.4673 0.4068 11.99%
  YoY % -1.05% 9.07% 24.84% 19.06% 7.10% 14.87% -
  Horiz. % 197.37% 199.46% 182.87% 146.48% 123.03% 114.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.5400 1.5400 1.1100 1.5900 1.0800 0.7900 1.0600 -
P/RPS 6.25 5.25 2.36 4.13 2.06 1.40 1.39 28.44%
  YoY % 19.05% 122.46% -42.86% 100.49% 47.14% 0.72% -
  Horiz. % 449.64% 377.70% 169.78% 297.12% 148.20% 100.72% 100.00%
P/EPS -42.75 -10.33 8.99 18.38 -145.91 -5.17 -4.93 43.29%
  YoY % -313.84% -214.91% -51.09% 112.60% -2,722.24% -4.87% -
  Horiz. % 867.14% 209.53% -182.35% -372.82% 2,959.64% 104.87% 100.00%
EY -2.34 -9.68 11.12 5.44 -0.69 -19.33 -20.30 -30.21%
  YoY % 75.83% -187.05% 104.41% 888.41% 96.43% 4.78% -
  Horiz. % 11.53% 47.68% -54.78% -26.80% 3.40% 95.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.62 1.60 1.19 2.06 1.16 0.83 0.95 9.29%
  YoY % 1.25% 34.45% -42.23% 77.59% 39.76% -12.63% -
  Horiz. % 170.53% 168.42% 125.26% 216.84% 122.11% 87.37% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 23/02/15 25/02/14 25/02/13 29/02/12 28/02/11 -
Price 1.5400 1.5400 1.1900 1.9500 1.1500 0.7500 0.9000 -
P/RPS 6.25 5.25 2.53 5.06 2.20 1.33 1.18 31.99%
  YoY % 19.05% 107.51% -50.00% 130.00% 65.41% 12.71% -
  Horiz. % 529.66% 444.92% 214.41% 428.81% 186.44% 112.71% 100.00%
P/EPS -42.75 -10.33 9.64 22.54 -155.36 -4.91 -4.18 47.28%
  YoY % -313.84% -207.16% -57.23% 114.51% -3,064.15% -17.46% -
  Horiz. % 1,022.73% 247.13% -230.62% -539.23% 3,716.75% 117.46% 100.00%
EY -2.34 -9.68 10.38 4.44 -0.64 -20.36 -23.91 -32.09%
  YoY % 75.83% -193.26% 133.78% 793.75% 96.86% 14.85% -
  Horiz. % 9.79% 40.49% -43.41% -18.57% 2.68% 85.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.62 1.60 1.28 2.53 1.24 0.79 0.80 12.47%
  YoY % 1.25% 25.00% -49.41% 104.03% 56.96% -1.25% -
  Horiz. % 202.50% 200.00% 160.00% 316.25% 155.00% 98.75% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers