Highlights

[PERDANA] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     58.76%    YoY -     -238.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 102,808 67,104 75,712 168,052 278,032 349,080 227,116 -12.37%
  YoY % 53.21% -11.37% -54.95% -39.56% -20.35% 53.70% -
  Horiz. % 45.27% 29.55% 33.34% 73.99% 122.42% 153.70% 100.00%
PBT -130,700 -264,200 -183,552 -47,140 38,328 89,452 52,680 -
  YoY % 50.53% -43.94% -289.38% -222.99% -57.15% 69.80% -
  Horiz. % -248.10% -501.52% -348.43% -89.48% 72.76% 169.80% 100.00%
Tax -1,064 -2,420 -96 -720 -1,988 -1,392 -7,632 -27.98%
  YoY % 56.03% -2,420.83% 86.67% 63.78% -42.82% 81.76% -
  Horiz. % 13.94% 31.71% 1.26% 9.43% 26.05% 18.24% 100.00%
NP -131,764 -266,620 -183,648 -47,860 36,340 88,060 45,048 -
  YoY % 50.58% -45.18% -283.72% -231.70% -58.73% 95.48% -
  Horiz. % -292.50% -591.86% -407.67% -106.24% 80.67% 195.48% 100.00%
NP to SH -131,764 -266,620 -183,648 -47,860 34,548 88,064 44,376 -
  YoY % 50.58% -45.18% -283.72% -238.53% -60.77% 98.45% -
  Horiz. % -296.93% -600.82% -413.85% -107.85% 77.85% 198.45% 100.00%
Tax Rate - % - % - % - % 5.19 % 1.56 % 14.49 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 232.69% -89.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 35.82% 10.77% 100.00%
Total Cost 234,572 333,724 259,360 215,912 241,692 261,020 182,068 4.31%
  YoY % -29.71% 28.67% 20.12% -10.67% -7.40% 43.36% -
  Horiz. % 128.84% 183.30% 142.45% 118.59% 132.75% 143.36% 100.00%
Net Worth 412,589 404,804 692,839 677,269 693,912 577,828 470,504 -2.16%
  YoY % 1.92% -41.57% 2.30% -2.40% 20.09% 22.81% -
  Horiz. % 87.69% 86.04% 147.25% 143.95% 147.48% 122.81% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 412,589 404,804 692,839 677,269 693,912 577,828 470,504 -2.16%
  YoY % 1.92% -41.57% 2.30% -2.40% 20.09% 22.81% -
  Horiz. % 87.69% 86.04% 147.25% 143.95% 147.48% 122.81% 100.00%
NOSH 778,470 778,470 778,470 778,470 738,205 731,428 495,267 7.82%
  YoY % 0.00% 0.00% 0.00% 5.45% 0.93% 47.68% -
  Horiz. % 157.18% 157.18% 157.18% 157.18% 149.05% 147.68% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -128.17 % -397.32 % -242.56 % -28.48 % 13.07 % 25.23 % 19.83 % -
  YoY % 67.74% -63.80% -751.69% -317.90% -48.20% 27.23% -
  Horiz. % -646.34% -2,003.63% -1,223.20% -143.62% 65.91% 127.23% 100.00%
ROE -31.94 % -65.86 % -26.51 % -7.07 % 4.98 % 15.24 % 9.43 % -
  YoY % 51.50% -148.43% -274.96% -241.97% -67.32% 61.61% -
  Horiz. % -338.71% -698.41% -281.12% -74.97% 52.81% 161.61% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.21 8.62 9.73 21.59 37.66 47.73 45.86 -18.73%
  YoY % 53.25% -11.41% -54.93% -42.67% -21.10% 4.08% -
  Horiz. % 28.81% 18.80% 21.22% 47.08% 82.12% 104.08% 100.00%
EPS -16.92 -34.24 -23.56 -6.16 4.68 12.04 8.96 -
  YoY % 50.58% -45.33% -282.47% -231.62% -61.13% 34.38% -
  Horiz. % -188.84% -382.14% -262.95% -68.75% 52.23% 134.38% 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 0.5300 0.5200 0.8900 0.8700 0.9400 0.7900 0.9500 -9.26%
  YoY % 1.92% -41.57% 2.30% -7.45% 18.99% -16.84% -
  Horiz. % 55.79% 54.74% 93.68% 91.58% 98.95% 83.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,854,398
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.54 3.62 4.08 9.06 14.99 18.82 12.25 -12.38%
  YoY % 53.04% -11.27% -54.97% -39.56% -20.35% 53.63% -
  Horiz. % 45.22% 29.55% 33.31% 73.96% 122.37% 153.63% 100.00%
EPS -7.11 -14.38 -9.90 -2.58 1.86 4.75 2.39 -
  YoY % 50.56% -45.25% -283.72% -238.71% -60.84% 98.74% -
  Horiz. % -297.49% -601.67% -414.23% -107.95% 77.82% 198.74% 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 0.2225 0.2183 0.3736 0.3652 0.3742 0.3116 0.2537 -2.16%
  YoY % 1.92% -41.57% 2.30% -2.41% 20.09% 22.82% -
  Horiz. % 87.70% 86.05% 147.26% 143.95% 147.50% 122.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4100 0.2600 1.5400 1.5400 1.2400 1.9100 1.3000 -
P/RPS 3.10 3.02 15.83 7.13 3.29 4.00 2.83 1.53%
  YoY % 2.65% -80.92% 122.02% 116.72% -17.75% 41.34% -
  Horiz. % 109.54% 106.71% 559.36% 251.94% 116.25% 141.34% 100.00%
P/EPS -2.42 -0.76 -6.53 -25.05 26.50 15.86 14.51 -
  YoY % -218.42% 88.36% 73.93% -194.53% 67.09% 9.30% -
  Horiz. % -16.68% -5.24% -45.00% -172.64% 182.63% 109.30% 100.00%
EY -41.28 -131.73 -15.32 -3.99 3.77 6.30 6.89 -
  YoY % 68.66% -759.86% -283.96% -205.84% -40.16% -8.56% -
  Horiz. % -599.13% -1,911.90% -222.35% -57.91% 54.72% 91.44% 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 0.77 0.50 1.73 1.77 1.32 2.42 1.37 -9.15%
  YoY % 54.00% -71.10% -2.26% 34.09% -45.45% 76.64% -
  Horiz. % 56.20% 36.50% 126.28% 129.20% 96.35% 176.64% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 - 22/05/17 25/05/16 21/05/15 22/05/14 20/05/13 -
Price 0.3100 0.2150 1.5400 1.5400 1.5200 1.8200 1.8100 -
P/RPS 2.35 2.49 15.83 7.13 4.04 3.81 3.95 -8.29%
  YoY % -5.62% -84.27% 122.02% 76.49% 6.04% -3.54% -
  Horiz. % 59.49% 63.04% 400.76% 180.51% 102.28% 96.46% 100.00%
P/EPS -1.83 -0.63 -6.53 -25.05 32.48 15.12 20.20 -
  YoY % -190.48% 90.35% 73.93% -177.12% 114.81% -25.15% -
  Horiz. % -9.06% -3.12% -32.33% -124.01% 160.79% 74.85% 100.00%
EY -54.60 -159.30 -15.32 -3.99 3.08 6.62 4.95 -
  YoY % 65.73% -939.82% -283.96% -229.55% -53.47% 33.74% -
  Horiz. % -1,103.03% -3,218.18% -309.49% -80.61% 62.22% 133.74% 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 0.58 0.41 1.73 1.77 1.62 2.30 1.91 -18.01%
  YoY % 41.46% -76.30% -2.26% 9.26% -29.57% 20.42% -
  Horiz. % 30.37% 21.47% 90.58% 92.67% 84.82% 120.42% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers