Highlights

[PERDANA] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     52.70%    YoY -     2.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 278,032 349,080 227,116 213,784 267,992 203,712 652,912 -13.26%
  YoY % -20.35% 53.70% 6.24% -20.23% 31.55% -68.80% -
  Horiz. % 42.58% 53.47% 34.79% 32.74% 41.05% 31.20% 100.00%
PBT 38,328 89,452 52,680 -31,408 -32,444 16,708 102,832 -15.16%
  YoY % -57.15% 69.80% 267.73% 3.19% -294.18% -83.75% -
  Horiz. % 37.27% 86.99% 51.23% -30.54% -31.55% 16.25% 100.00%
Tax -1,988 -1,392 -7,632 -892 -1,344 -2,196 -14,560 -28.23%
  YoY % -42.82% 81.76% -755.61% 33.63% 38.80% 84.92% -
  Horiz. % 13.65% 9.56% 52.42% 6.13% 9.23% 15.08% 100.00%
NP 36,340 88,060 45,048 -32,300 -33,788 14,512 88,272 -13.74%
  YoY % -58.73% 95.48% 239.47% 4.40% -332.83% -83.56% -
  Horiz. % 41.17% 99.76% 51.03% -36.59% -38.28% 16.44% 100.00%
NP to SH 34,548 88,064 44,376 -32,720 -33,456 14,396 74,592 -12.03%
  YoY % -60.77% 98.45% 235.62% 2.20% -332.40% -80.70% -
  Horiz. % 46.32% 118.06% 59.49% -43.87% -44.85% 19.30% 100.00%
Tax Rate 5.19 % 1.56 % 14.49 % - % - % 13.14 % 14.16 % -15.40%
  YoY % 232.69% -89.23% 0.00% 0.00% 0.00% -7.20% -
  Horiz. % 36.65% 11.02% 102.33% 0.00% 0.00% 92.80% 100.00%
Total Cost 241,692 261,020 182,068 246,084 301,780 189,200 564,640 -13.18%
  YoY % -7.40% 43.36% -26.01% -18.46% 59.50% -66.49% -
  Horiz. % 42.80% 46.23% 32.24% 43.58% 53.45% 33.51% 100.00%
Net Worth 693,912 577,828 470,504 451,139 499,067 505,644 591,858 2.69%
  YoY % 20.09% 22.81% 4.29% -9.60% -1.30% -14.57% -
  Horiz. % 117.24% 97.63% 79.50% 76.22% 84.32% 85.43% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 693,912 577,828 470,504 451,139 499,067 505,644 591,858 2.69%
  YoY % 20.09% 22.81% 4.29% -9.60% -1.30% -14.57% -
  Horiz. % 117.24% 97.63% 79.50% 76.22% 84.32% 85.43% 100.00%
NOSH 738,205 731,428 495,267 495,757 462,099 297,438 297,416 16.35%
  YoY % 0.93% 47.68% -0.10% 7.28% 55.36% 0.01% -
  Horiz. % 248.21% 245.93% 166.52% 166.69% 155.37% 100.01% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.07 % 25.23 % 19.83 % -15.11 % -12.61 % 7.12 % 13.52 % -0.56%
  YoY % -48.20% 27.23% 231.24% -19.83% -277.11% -47.34% -
  Horiz. % 96.67% 186.61% 146.67% -111.76% -93.27% 52.66% 100.00%
ROE 4.98 % 15.24 % 9.43 % -7.25 % -6.70 % 2.85 % 12.60 % -14.33%
  YoY % -67.32% 61.61% 230.07% -8.21% -335.09% -77.38% -
  Horiz. % 39.52% 120.95% 74.84% -57.54% -53.17% 22.62% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 37.66 47.73 45.86 43.12 57.99 68.49 219.53 -25.45%
  YoY % -21.10% 4.08% 6.35% -25.64% -15.33% -68.80% -
  Horiz. % 17.15% 21.74% 20.89% 19.64% 26.42% 31.20% 100.00%
EPS 4.68 12.04 8.96 -6.60 -7.24 4.84 25.08 -24.40%
  YoY % -61.13% 34.38% 235.76% 8.84% -249.59% -80.70% -
  Horiz. % 18.66% 48.01% 35.73% -26.32% -28.87% 19.30% 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 0.9400 0.7900 0.9500 0.9100 1.0800 1.7000 1.9900 -11.75%
  YoY % 18.99% -16.84% 4.40% -15.74% -36.47% -14.57% -
  Horiz. % 47.24% 39.70% 47.74% 45.73% 54.27% 85.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 921,069
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.19 37.90 24.66 23.21 29.10 22.12 70.89 -13.26%
  YoY % -20.34% 53.69% 6.25% -20.24% 31.56% -68.80% -
  Horiz. % 42.59% 53.46% 34.79% 32.74% 41.05% 31.20% 100.00%
EPS 3.75 9.56 4.82 -3.55 -3.63 1.56 8.10 -12.04%
  YoY % -60.77% 98.34% 235.77% 2.20% -332.69% -80.74% -
  Horiz. % 46.30% 118.02% 59.51% -43.83% -44.81% 19.26% 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 0.7534 0.6273 0.5108 0.4898 0.5418 0.5490 0.6426 2.69%
  YoY % 20.10% 22.81% 4.29% -9.60% -1.31% -14.57% -
  Horiz. % 117.24% 97.62% 79.49% 76.22% 84.31% 85.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.2400 1.9100 1.3000 0.6200 1.0500 1.3900 1.4000 -
P/RPS 3.29 4.00 2.83 1.44 1.81 2.03 0.64 31.36%
  YoY % -17.75% 41.34% 96.53% -20.44% -10.84% 217.19% -
  Horiz. % 514.06% 625.00% 442.19% 225.00% 282.81% 317.19% 100.00%
P/EPS 26.50 15.86 14.51 -9.39 -14.50 28.72 5.58 29.63%
  YoY % 67.09% 9.30% 254.53% 35.24% -150.49% 414.70% -
  Horiz. % 474.91% 284.23% 260.04% -168.28% -259.86% 514.70% 100.00%
EY 3.77 6.30 6.89 -10.65 -6.90 3.48 17.91 -22.86%
  YoY % -40.16% -8.56% 164.69% -54.35% -298.28% -80.57% -
  Horiz. % 21.05% 35.18% 38.47% -59.46% -38.53% 19.43% 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 1.32 2.42 1.37 0.68 0.97 0.82 0.70 11.15%
  YoY % -45.45% 76.64% 101.47% -29.90% 18.29% 17.14% -
  Horiz. % 188.57% 345.71% 195.71% 97.14% 138.57% 117.14% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 20/05/13 28/05/12 24/05/11 27/05/10 27/05/09 -
Price 1.5200 1.8200 1.8100 0.5400 0.9900 1.1800 2.6200 -
P/RPS 4.04 3.81 3.95 1.25 1.71 1.72 1.19 22.58%
  YoY % 6.04% -3.54% 216.00% -26.90% -0.58% 44.54% -
  Horiz. % 339.50% 320.17% 331.93% 105.04% 143.70% 144.54% 100.00%
P/EPS 32.48 15.12 20.20 -8.18 -13.67 24.38 10.45 20.79%
  YoY % 114.81% -25.15% 346.94% 40.16% -156.07% 133.30% -
  Horiz. % 310.81% 144.69% 193.30% -78.28% -130.81% 233.30% 100.00%
EY 3.08 6.62 4.95 -12.22 -7.31 4.10 9.57 -17.21%
  YoY % -53.47% 33.74% 140.51% -67.17% -278.29% -57.16% -
  Horiz. % 32.18% 69.17% 51.72% -127.69% -76.38% 42.84% 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 2.30 1.91 0.59 0.92 0.69 1.32 3.47%
  YoY % -29.57% 20.42% 223.73% -35.87% 33.33% -47.73% -
  Horiz. % 122.73% 174.24% 144.70% 44.70% 69.70% 52.27% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers