Highlights

[PERDANA] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -116,166.66%    YoY -     67.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 359,557 262,145 260,460 266,165 238,930 648,353 631,181 -8.95%
  YoY % 37.16% 0.65% -2.14% 11.40% -63.15% 2.72% -
  Horiz. % 56.97% 41.53% 41.27% 42.17% 37.85% 102.72% 100.00%
PBT 98,965 59,016 17,918 -23,378 -71,416 58,730 109,749 -1.71%
  YoY % 67.69% 229.35% 176.65% 67.26% -221.60% -46.49% -
  Horiz. % 90.17% 53.77% 16.33% -21.30% -65.07% 53.51% 100.00%
Tax -1,580 -4,768 -1,533 -150 362 -16,064 -16,502 -32.35%
  YoY % 66.86% -210.96% -917.70% -141.54% 102.26% 2.66% -
  Horiz. % 9.57% 28.89% 9.29% 0.91% -2.20% 97.34% 100.00%
NP 97,385 54,248 16,385 -23,529 -71,053 42,666 93,246 0.73%
  YoY % 79.52% 231.08% 169.64% 66.88% -266.53% -54.24% -
  Horiz. % 104.44% 58.18% 17.57% -25.23% -76.20% 45.76% 100.00%
NP to SH 97,388 53,032 16,196 -23,213 -70,818 33,689 75,512 4.33%
  YoY % 83.64% 227.44% 169.77% 67.22% -310.21% -55.39% -
  Horiz. % 128.97% 70.23% 21.45% -30.74% -93.78% 44.61% 100.00%
Tax Rate 1.60 % 8.08 % 8.56 % - % - % 27.35 % 15.04 % -31.15%
  YoY % -80.20% -5.61% 0.00% 0.00% 0.00% 81.85% -
  Horiz. % 10.64% 53.72% 56.91% 0.00% 0.00% 181.85% 100.00%
Total Cost 262,172 207,897 244,074 289,694 309,983 605,686 537,934 -11.28%
  YoY % 26.11% -14.82% -15.75% -6.55% -48.82% 12.59% -
  Horiz. % 48.74% 38.65% 45.37% 53.85% 57.62% 112.59% 100.00%
Net Worth 640,581 520,969 475,964 494,857 430,570 568,433 511,878 3.81%
  YoY % 22.96% 9.46% -3.82% 14.93% -24.25% 11.05% -
  Horiz. % 125.14% 101.78% 92.98% 96.67% 84.12% 111.05% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 19,634 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 20.16 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 640,581 520,969 475,964 494,857 430,570 568,433 511,878 3.81%
  YoY % 22.96% 9.46% -3.82% 14.93% -24.25% 11.05% -
  Horiz. % 125.14% 101.78% 92.98% 96.67% 84.12% 111.05% 100.00%
NOSH 736,300 500,931 495,795 449,870 307,550 297,608 297,603 16.29%
  YoY % 46.99% 1.04% 10.21% 46.28% 3.34% 0.00% -
  Horiz. % 247.41% 168.32% 166.60% 151.16% 103.34% 100.00% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 27.08 % 20.69 % 6.29 % -8.84 % -29.74 % 6.58 % 14.77 % 10.63%
  YoY % 30.88% 228.93% 171.15% 70.28% -551.98% -55.45% -
  Horiz. % 183.34% 140.08% 42.59% -59.85% -201.35% 44.55% 100.00%
ROE 15.20 % 10.18 % 3.40 % -4.69 % -16.45 % 5.93 % 14.75 % 0.50%
  YoY % 49.31% 199.41% 172.49% 71.49% -377.40% -59.80% -
  Horiz. % 103.05% 69.02% 23.05% -31.80% -111.53% 40.20% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.83 52.33 52.53 59.16 77.69 217.85 212.09 -21.70%
  YoY % -6.69% -0.38% -11.21% -23.85% -64.34% 2.72% -
  Horiz. % 23.02% 24.67% 24.77% 27.89% 36.63% 102.72% 100.00%
EPS 13.23 10.59 3.27 -5.16 -23.03 11.32 25.37 -10.28%
  YoY % 24.93% 223.85% 163.37% 77.59% -303.45% -55.38% -
  Horiz. % 52.15% 41.74% 12.89% -20.34% -90.78% 44.62% 100.00%
DPS 2.67 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. % 100.00% - - - - - -
NAPS 0.8700 1.0400 0.9600 1.1000 1.4000 1.9100 1.7200 -10.73%
  YoY % -16.35% 8.33% -12.73% -21.43% -26.70% 11.05% -
  Horiz. % 50.58% 60.47% 55.81% 63.95% 81.40% 111.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 921,069
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 39.04 28.46 28.28 28.90 25.94 70.39 68.53 -8.95%
  YoY % 37.17% 0.64% -2.15% 11.41% -63.15% 2.71% -
  Horiz. % 56.97% 41.53% 41.27% 42.17% 37.85% 102.71% 100.00%
EPS 10.57 5.76 1.76 -2.52 -7.69 3.66 8.20 4.32%
  YoY % 83.51% 227.27% 169.84% 67.23% -310.11% -55.37% -
  Horiz. % 128.90% 70.24% 21.46% -30.73% -93.78% 44.63% 100.00%
DPS 2.13 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. % 100.00% - - - - - -
NAPS 0.6955 0.5656 0.5168 0.5373 0.4675 0.6171 0.5557 3.81%
  YoY % 22.97% 9.44% -3.82% 14.93% -24.24% 11.05% -
  Horiz. % 125.16% 101.78% 93.00% 96.69% 84.13% 111.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.8100 1.8500 0.8700 0.6000 0.8500 2.5300 2.8400 -
P/RPS 3.71 3.54 1.66 1.01 1.09 1.16 1.34 18.49%
  YoY % 4.80% 113.25% 64.36% -7.34% -6.03% -13.43% -
  Horiz. % 276.87% 264.18% 123.88% 75.37% 81.34% 86.57% 100.00%
P/EPS 13.68 17.47 26.63 -11.63 -3.69 22.35 11.19 3.40%
  YoY % -21.69% -34.40% 328.98% -215.18% -116.51% 99.73% -
  Horiz. % 122.25% 156.12% 237.98% -103.93% -32.98% 199.73% 100.00%
EY 7.31 5.72 3.75 -8.60 -27.09 4.47 8.93 -3.28%
  YoY % 27.80% 52.53% 143.60% 68.25% -706.04% -49.94% -
  Horiz. % 81.86% 64.05% 41.99% -96.30% -303.36% 50.06% 100.00%
DY 1.47 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. % 100.00% - - - - - -
P/NAPS 2.08 1.78 0.91 0.55 0.61 1.32 1.65 3.93%
  YoY % 16.85% 95.60% 65.45% -9.84% -53.79% -20.00% -
  Horiz. % 126.06% 107.88% 55.15% 33.33% 36.97% 80.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 19/11/13 06/12/12 24/11/11 24/11/10 16/11/09 27/11/08 -
Price 1.3100 2.0000 1.0100 0.7200 0.7700 1.9900 1.4600 -
P/RPS 2.68 3.82 1.92 1.22 0.99 0.91 0.69 25.36%
  YoY % -29.84% 98.96% 57.38% 23.23% 8.79% 31.88% -
  Horiz. % 388.41% 553.62% 278.26% 176.81% 143.48% 131.88% 100.00%
P/EPS 9.90 18.89 30.92 -13.95 -3.34 17.58 5.75 9.47%
  YoY % -47.59% -38.91% 321.65% -317.66% -119.00% 205.74% -
  Horiz. % 172.17% 328.52% 537.74% -242.61% -58.09% 305.74% 100.00%
EY 10.10 5.29 3.23 -7.17 -29.90 5.69 17.38 -8.65%
  YoY % 90.93% 63.78% 145.05% 76.02% -625.48% -67.26% -
  Horiz. % 58.11% 30.44% 18.58% -41.25% -172.04% 32.74% 100.00%
DY 2.04 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. % 100.00% - - - - - -
P/NAPS 1.51 1.92 1.05 0.65 0.55 1.04 0.85 10.05%
  YoY % -21.35% 82.86% 61.54% 18.18% -47.12% 22.35% -
  Horiz. % 177.65% 225.88% 123.53% 76.47% 64.71% 122.35% 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.
 


 

359  242  497  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