Highlights

[PERDANA] YoY Annualized Quarter 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 QoQ -     -6.59%    YoY -     47.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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 - 2,214,603
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.67 8.66 10.30 15.68 12.40 11.72 11.55 -8.74%
  YoY % -22.98% -15.92% -34.31% 26.45% 5.80% 1.47% -
  Horiz. % 57.75% 74.98% 89.18% 135.76% 107.36% 101.47% 100.00%
EPS -8.22 -1.27 -5.24 4.11 2.78 -0.17 -3.12 17.50%
  YoY % -547.24% 75.76% -227.49% 47.84% 1,735.29% 94.55% -
  Horiz. % 263.46% 40.71% 167.95% -131.73% -89.10% 5.45% 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 0.2250 0.3339 0.3375 0.3094 0.2478 0.2082 0.1943 2.47%
  YoY % -32.61% -1.07% 9.08% 24.86% 19.02% 7.15% -
  Horiz. % 115.80% 171.85% 173.70% 159.24% 127.53% 107.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

175  445  568  1263 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.71-0.07 
 VIVOCOM 0.0450.00 
 HWGB 0.77+0.055 
 KSTAR 0.46+0.09 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS