Highlights

[PERDANA] YoY Annualized Quarter 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 QoQ -     16.27%    YoY -     1,780.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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 - 2,214,925
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.66 10.30 15.68 12.40 11.72 11.55 11.51 -4.63%
  YoY % -15.92% -34.31% 26.45% 5.80% 1.47% 0.35% -
  Horiz. % 75.24% 89.49% 136.23% 107.73% 101.82% 100.35% 100.00%
EPS -1.27 -5.24 4.11 2.78 -0.17 -3.12 -3.25 -14.48%
  YoY % 75.76% -227.49% 47.84% 1,735.29% 94.55% 4.00% -
  Horiz. % 39.08% 161.23% -126.46% -85.54% 5.23% 96.00% 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 0.3339 0.3374 0.3094 0.2478 0.2081 0.1943 0.1692 11.98%
  YoY % -1.04% 9.05% 24.86% 19.08% 7.10% 14.83% -
  Horiz. % 197.34% 199.41% 182.86% 146.45% 122.99% 114.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS