Highlights

[PERDANA] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     47.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 147,787 191,711 228,191 347,217 274,648 259,540 255,864 -8.73%
  YoY % -22.91% -15.99% -34.28% 26.42% 5.82% 1.44% -
  Horiz. % 57.76% 74.93% 89.18% 135.70% 107.34% 101.44% 100.00%
PBT -183,435 -35,948 -115,305 92,435 65,389 -2,281 -68,882 17.71%
  YoY % -410.28% 68.82% -224.74% 41.36% 2,966.68% 96.69% -
  Horiz. % 266.30% 52.19% 167.39% -134.19% -94.93% 3.31% 100.00%
Tax 1,487 7,902 -299 -1,469 -3,411 -1,154 -524 -
  YoY % -81.18% 2,742.81% 79.65% 56.93% -195.58% -120.23% -
  Horiz. % -283.78% -1,508.02% 57.06% 280.34% 650.95% 220.23% 100.00%
NP -181,948 -28,046 -115,604 90,966 61,978 -3,435 -69,406 17.41%
  YoY % -548.75% 75.74% -227.08% 46.77% 1,904.31% 95.05% -
  Horiz. % 262.15% 40.41% 166.56% -131.06% -89.30% 4.95% 100.00%
NP to SH -181,946 -28,040 -116,053 90,968 61,660 -3,669 -69,171 17.47%
  YoY % -548.88% 75.84% -227.58% 47.53% 1,780.57% 94.70% -
  Horiz. % 263.04% 40.54% 167.78% -131.51% -89.14% 5.30% 100.00%
Tax Rate - % - % - % 1.59 % 5.22 % - % - % -
  YoY % 0.00% 0.00% 0.00% -69.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.46% 100.00% - -
Total Cost 329,735 219,757 343,795 256,251 212,670 262,975 325,270 0.23%
  YoY % 50.05% -36.08% 34.16% 20.49% -19.13% -19.15% -
  Horiz. % 101.37% 67.56% 105.70% 78.78% 65.38% 80.85% 100.00%
Net Worth 498,221 739,547 747,332 685,227 548,880 460,978 430,381 2.47%
  YoY % -32.63% -1.04% 9.06% 24.84% 19.07% 7.11% -
  Horiz. % 115.76% 171.84% 173.64% 159.21% 127.53% 107.11% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 498,221 739,547 747,332 685,227 548,880 460,978 430,381 2.47%
  YoY % -32.63% -1.04% 9.06% 24.84% 19.07% 7.11% -
  Horiz. % 115.76% 171.84% 173.64% 159.21% 127.53% 107.11% 100.00%
NOSH 778,470 778,470 778,470 736,803 712,832 495,675 453,033 9.43%
  YoY % 0.00% 0.00% 5.66% 3.36% 43.81% 9.41% -
  Horiz. % 171.84% 171.84% 171.84% 162.64% 157.35% 109.41% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -123.12 % -14.63 % -50.66 % 26.20 % 22.57 % -1.32 % -27.13 % 28.64%
  YoY % -741.56% 71.12% -293.36% 16.08% 1,809.85% 95.13% -
  Horiz. % 453.81% 53.93% 186.73% -96.57% -83.19% 4.87% 100.00%
ROE -36.52 % -3.79 % -15.53 % 13.28 % 11.23 % -0.80 % -16.07 % 14.65%
  YoY % -863.59% 75.60% -216.94% 18.25% 1,503.75% 95.02% -
  Horiz. % 227.26% 23.58% 96.64% -82.64% -69.88% 4.98% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.98 24.63 29.31 47.12 38.53 52.36 56.48 -16.61%
  YoY % -22.94% -15.97% -37.80% 22.29% -26.41% -7.29% -
  Horiz. % 33.60% 43.61% 51.89% 83.43% 68.22% 92.71% 100.00%
EPS -23.37 -3.60 -15.39 11.95 8.65 -0.74 -15.27 7.34%
  YoY % -549.17% 76.61% -228.79% 38.15% 1,268.92% 95.15% -
  Horiz. % 153.05% 23.58% 100.79% -78.26% -56.65% 4.85% 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 0.6400 0.9500 0.9600 0.9300 0.7700 0.9300 0.9500 -6.37%
  YoY % -32.63% -1.04% 3.23% 20.78% -17.20% -2.11% -
  Horiz. % 67.37% 100.00% 101.05% 97.89% 81.05% 97.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,131,480
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.06 16.94 20.17 30.69 24.27 22.94 22.61 -8.73%
  YoY % -22.90% -16.01% -34.28% 26.45% 5.80% 1.46% -
  Horiz. % 57.76% 74.92% 89.21% 135.74% 107.34% 101.46% 100.00%
EPS -16.08 -2.48 -10.26 8.04 5.45 -0.32 -6.11 17.48%
  YoY % -548.39% 75.83% -227.61% 47.52% 1,803.12% 94.76% -
  Horiz. % 263.18% 40.59% 167.92% -131.59% -89.20% 5.24% 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 0.4403 0.6536 0.6605 0.6056 0.4851 0.4074 0.3804 2.46%
  YoY % -32.63% -1.04% 9.07% 24.84% 19.07% 7.10% -
  Horiz. % 115.75% 171.82% 173.63% 159.20% 127.52% 107.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.3250 1.5400 1.5400 1.1100 1.5900 1.0800 0.7900 -
P/RPS 1.71 6.25 5.25 2.36 4.13 2.06 1.40 3.39%
  YoY % -72.64% 19.05% 122.46% -42.86% 100.49% 47.14% -
  Horiz. % 122.14% 446.43% 375.00% 168.57% 295.00% 147.14% 100.00%
P/EPS -1.39 -42.75 -10.33 8.99 18.38 -145.91 -5.17 -19.65%
  YoY % 96.75% -313.84% -214.91% -51.09% 112.60% -2,722.24% -
  Horiz. % 26.89% 826.89% 199.81% -173.89% -355.51% 2,822.24% 100.00%
EY -71.91 -2.34 -9.68 11.12 5.44 -0.69 -19.33 24.45%
  YoY % -2,973.08% 75.83% -187.05% 104.41% 888.41% 96.43% -
  Horiz. % 372.01% 12.11% 50.08% -57.53% -28.14% 3.57% 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 0.51 1.62 1.60 1.19 2.06 1.16 0.83 -7.79%
  YoY % -68.52% 1.25% 34.45% -42.23% 77.59% 39.76% -
  Horiz. % 61.45% 195.18% 192.77% 143.37% 248.19% 139.76% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 21/02/17 24/02/16 23/02/15 25/02/14 25/02/13 29/02/12 -
Price 0.3250 1.5400 1.5400 1.1900 1.9500 1.1500 0.7500 -
P/RPS 1.71 6.25 5.25 2.53 5.06 2.20 1.33 4.27%
  YoY % -72.64% 19.05% 107.51% -50.00% 130.00% 65.41% -
  Horiz. % 128.57% 469.92% 394.74% 190.23% 380.45% 165.41% 100.00%
P/EPS -1.39 -42.75 -10.33 9.64 22.54 -155.36 -4.91 -18.95%
  YoY % 96.75% -313.84% -207.16% -57.23% 114.51% -3,064.15% -
  Horiz. % 28.31% 870.67% 210.39% -196.33% -459.06% 3,164.15% 100.00%
EY -71.91 -2.34 -9.68 10.38 4.44 -0.64 -20.36 23.38%
  YoY % -2,973.08% 75.83% -193.26% 133.78% 793.75% 96.86% -
  Horiz. % 353.19% 11.49% 47.54% -50.98% -21.81% 3.14% 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 0.51 1.62 1.60 1.28 2.53 1.24 0.79 -7.03%
  YoY % -68.52% 1.25% 25.00% -49.41% 104.03% 56.96% -
  Horiz. % 64.56% 205.06% 202.53% 162.03% 320.25% 156.96% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers