Highlights

[PERDANA] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -122.65%    YoY -     94.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 228,191 347,217 274,648 259,540 255,864 254,887 605,684 -15.01%
  YoY % -34.28% 26.42% 5.82% 1.44% 0.38% -57.92% -
  Horiz. % 37.67% 57.33% 45.35% 42.85% 42.24% 42.08% 100.00%
PBT -115,305 92,435 65,389 -2,281 -68,882 -72,897 48,701 -
  YoY % -224.74% 41.36% 2,966.68% 96.69% 5.51% -249.68% -
  Horiz. % -236.76% 189.80% 134.27% -4.68% -141.44% -149.68% 100.00%
Tax -299 -1,469 -3,411 -1,154 -524 491 -12,351 -46.20%
  YoY % 79.65% 56.93% -195.58% -120.23% -206.72% 103.98% -
  Horiz. % 2.42% 11.89% 27.62% 9.34% 4.24% -3.98% 100.00%
NP -115,604 90,966 61,978 -3,435 -69,406 -72,406 36,350 -
  YoY % -227.08% 46.77% 1,904.31% 95.05% 4.14% -299.19% -
  Horiz. % -318.03% 250.25% 170.50% -9.45% -190.94% -199.19% 100.00%
NP to SH -116,053 90,968 61,660 -3,669 -69,171 -72,002 29,317 -
  YoY % -227.58% 47.53% 1,780.57% 94.70% 3.93% -345.60% -
  Horiz. % -395.86% 310.29% 210.32% -12.51% -235.94% -245.60% 100.00%
Tax Rate - % 1.59 % 5.22 % - % - % - % 25.36 % -
  YoY % 0.00% -69.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 6.27% 20.58% 0.00% 0.00% 0.00% 100.00%
Total Cost 343,795 256,251 212,670 262,975 325,270 327,293 569,334 -8.06%
  YoY % 34.16% 20.49% -19.13% -19.15% -0.62% -42.51% -
  Horiz. % 60.39% 45.01% 37.35% 46.19% 57.13% 57.49% 100.00%
Net Worth 747,332 685,227 548,880 460,978 430,381 374,686 562,529 4.85%
  YoY % 9.06% 24.84% 19.07% 7.11% 14.86% -33.39% -
  Horiz. % 132.85% 121.81% 97.57% 81.95% 76.51% 66.61% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 5,952 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 20.30 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 747,332 685,227 548,880 460,978 430,381 374,686 562,529 4.85%
  YoY % 9.06% 24.84% 19.07% 7.11% 14.86% -33.39% -
  Horiz. % 132.85% 121.81% 97.57% 81.95% 76.51% 66.61% 100.00%
NOSH 778,470 736,803 712,832 495,675 453,033 334,541 297,634 17.37%
  YoY % 5.66% 3.36% 43.81% 9.41% 35.42% 12.40% -
  Horiz. % 261.55% 247.55% 239.50% 166.54% 152.21% 112.40% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -50.66 % 26.20 % 22.57 % -1.32 % -27.13 % -28.41 % 6.00 % -
  YoY % -293.36% 16.08% 1,809.85% 95.13% 4.51% -573.50% -
  Horiz. % -844.33% 436.67% 376.17% -22.00% -452.17% -473.50% 100.00%
ROE -15.53 % 13.28 % 11.23 % -0.80 % -16.07 % -19.22 % 5.21 % -
  YoY % -216.94% 18.25% 1,503.75% 95.02% 16.39% -468.91% -
  Horiz. % -298.08% 254.89% 215.55% -15.36% -308.45% -368.91% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.31 47.12 38.53 52.36 56.48 76.19 203.50 -27.59%
  YoY % -37.80% 22.29% -26.41% -7.29% -25.87% -62.56% -
  Horiz. % 14.40% 23.15% 18.93% 25.73% 27.75% 37.44% 100.00%
EPS -15.39 11.95 8.65 -0.74 -15.27 -21.53 9.85 -
  YoY % -228.79% 38.15% 1,268.92% 95.15% 29.08% -318.58% -
  Horiz. % -156.24% 121.32% 87.82% -7.51% -155.03% -218.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9600 0.9300 0.7700 0.9300 0.9500 1.1200 1.8900 -10.67%
  YoY % 3.23% 20.78% -17.20% -2.11% -15.18% -40.74% -
  Horiz. % 50.79% 49.21% 40.74% 49.21% 50.26% 59.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,854,215
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.31 18.73 14.81 14.00 13.80 13.75 32.67 -15.01%
  YoY % -34.28% 26.47% 5.79% 1.45% 0.36% -57.91% -
  Horiz. % 37.68% 57.33% 45.33% 42.85% 42.24% 42.09% 100.00%
EPS -6.26 4.91 3.33 -0.20 -3.73 -3.88 1.58 -
  YoY % -227.49% 47.45% 1,765.00% 94.64% 3.87% -345.57% -
  Horiz. % -396.20% 310.76% 210.76% -12.66% -236.08% -245.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4030 0.3696 0.2960 0.2486 0.2321 0.2021 0.3034 4.84%
  YoY % 9.04% 24.86% 19.07% 7.11% 14.84% -33.39% -
  Horiz. % 132.83% 121.82% 97.56% 81.94% 76.50% 66.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.5400 1.1100 1.5900 1.0800 0.7900 1.0600 1.4500 -
P/RPS 5.25 2.36 4.13 2.06 1.40 1.39 0.71 39.56%
  YoY % 122.46% -42.86% 100.49% 47.14% 0.72% 95.77% -
  Horiz. % 739.44% 332.39% 581.69% 290.14% 197.18% 195.77% 100.00%
P/EPS -10.33 8.99 18.38 -145.91 -5.17 -4.93 14.72 -
  YoY % -214.91% -51.09% 112.60% -2,722.24% -4.87% -133.49% -
  Horiz. % -70.18% 61.07% 124.86% -991.24% -35.12% -33.49% 100.00%
EY -9.68 11.12 5.44 -0.69 -19.33 -20.30 6.79 -
  YoY % -187.05% 104.41% 888.41% 96.43% 4.78% -398.97% -
  Horiz. % -142.56% 163.77% 80.12% -10.16% -284.68% -298.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.19 2.06 1.16 0.83 0.95 0.77 12.96%
  YoY % 34.45% -42.23% 77.59% 39.76% -12.63% 23.38% -
  Horiz. % 207.79% 154.55% 267.53% 150.65% 107.79% 123.38% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 23/02/15 25/02/14 25/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.5400 1.1900 1.9500 1.1500 0.7500 0.9000 1.3500 -
P/RPS 5.25 2.53 5.06 2.20 1.33 1.18 0.66 41.26%
  YoY % 107.51% -50.00% 130.00% 65.41% 12.71% 78.79% -
  Horiz. % 795.45% 383.33% 766.67% 333.33% 201.52% 178.79% 100.00%
P/EPS -10.33 9.64 22.54 -155.36 -4.91 -4.18 13.71 -
  YoY % -207.16% -57.23% 114.51% -3,064.15% -17.46% -130.49% -
  Horiz. % -75.35% 70.31% 164.41% -1,133.19% -35.81% -30.49% 100.00%
EY -9.68 10.38 4.44 -0.64 -20.36 -23.91 7.30 -
  YoY % -193.26% 133.78% 793.75% 96.86% 14.85% -427.53% -
  Horiz. % -132.60% 142.19% 60.82% -8.77% -278.90% -327.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.28 2.53 1.24 0.79 0.80 0.71 14.49%
  YoY % 25.00% -49.41% 104.03% 56.96% -1.25% 12.68% -
  Horiz. % 225.35% 180.28% 356.34% 174.65% 111.27% 112.68% 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.
 


 

320  552  506  621 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.15-0.005 
 MYEG 1.22-0.08 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 XOX 0.050.00 
 ALAM 0.13-0.01 
 AIRASIA 1.10-0.06 
 MTOUCHE 0.16-0.015 
 IRIS 0.14-0.005 
 TIGER 0.055-0.015 
Partners & Brokers