Highlights

[PERDANA] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -64.29%    YoY -     98.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 18,928 42,013 69,508 87,270 56,779 53,446 66,998 -18.98%
  YoY % -54.95% -39.56% -20.35% 53.70% 6.24% -20.23% -
  Horiz. % 28.25% 62.71% 103.75% 130.26% 84.75% 79.77% 100.00%
PBT -45,888 -11,785 9,582 22,363 13,170 -7,852 -8,111 33.45%
  YoY % -289.38% -222.99% -57.15% 69.80% 267.73% 3.19% -
  Horiz. % 565.75% 145.30% -118.14% -275.71% -162.37% 96.81% 100.00%
Tax -24 -180 -497 -348 -1,908 -223 -336 -35.56%
  YoY % 86.67% 63.78% -42.82% 81.76% -755.61% 33.63% -
  Horiz. % 7.14% 53.57% 147.92% 103.57% 567.86% 66.37% 100.00%
NP -45,912 -11,965 9,085 22,015 11,262 -8,075 -8,447 32.56%
  YoY % -283.72% -231.70% -58.73% 95.48% 239.47% 4.40% -
  Horiz. % 543.53% 141.65% -107.55% -260.63% -133.33% 95.60% 100.00%
NP to SH -45,912 -11,965 8,637 22,016 11,094 -8,180 -8,364 32.78%
  YoY % -283.72% -238.53% -60.77% 98.45% 235.62% 2.20% -
  Horiz. % 548.92% 143.05% -103.26% -263.22% -132.64% 97.80% 100.00%
Tax Rate - % - % 5.19 % 1.56 % 14.49 % - % - % -
  YoY % 0.00% 0.00% 232.69% -89.23% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.82% 10.77% 100.00% - -
Total Cost 64,840 53,978 60,423 65,255 45,517 61,521 75,445 -2.49%
  YoY % 20.12% -10.67% -7.40% 43.36% -26.01% -18.46% -
  Horiz. % 85.94% 71.55% 80.09% 86.49% 60.33% 81.54% 100.00%
Net Worth 692,839 677,269 693,912 577,828 470,504 451,139 499,067 5.61%
  YoY % 2.30% -2.40% 20.09% 22.81% 4.29% -9.60% -
  Horiz. % 138.83% 135.71% 139.04% 115.78% 94.28% 90.40% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 692,839 677,269 693,912 577,828 470,504 451,139 499,067 5.61%
  YoY % 2.30% -2.40% 20.09% 22.81% 4.29% -9.60% -
  Horiz. % 138.83% 135.71% 139.04% 115.78% 94.28% 90.40% 100.00%
NOSH 778,470 778,470 738,205 731,428 495,267 495,757 462,099 9.07%
  YoY % 0.00% 5.45% 0.93% 47.68% -0.10% 7.28% -
  Horiz. % 168.46% 168.46% 159.75% 158.28% 107.18% 107.28% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -242.56 % -28.48 % 13.07 % 25.23 % 19.83 % -15.11 % -12.61 % 63.61%
  YoY % -751.69% -317.90% -48.20% 27.23% 231.24% -19.83% -
  Horiz. % 1,923.55% 225.85% -103.65% -200.08% -157.26% 119.83% 100.00%
ROE -6.63 % -1.77 % 1.24 % 3.81 % 2.36 % -1.81 % -1.68 % 25.68%
  YoY % -274.58% -242.74% -67.45% 61.44% 230.39% -7.74% -
  Horiz. % 394.64% 105.36% -73.81% -226.79% -140.48% 107.74% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.43 5.40 9.42 11.93 11.46 10.78 14.50 -25.73%
  YoY % -55.00% -42.68% -21.04% 4.10% 6.31% -25.66% -
  Horiz. % 16.76% 37.24% 64.97% 82.28% 79.03% 74.34% 100.00%
EPS -5.89 -1.54 1.17 3.01 2.24 -1.65 -1.81 21.71%
  YoY % -282.47% -231.62% -61.13% 34.38% 235.76% 8.84% -
  Horiz. % 325.41% 85.08% -64.64% -166.30% -123.76% 91.16% 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 0.8900 0.8700 0.9400 0.7900 0.9500 0.9100 1.0800 -3.17%
  YoY % 2.30% -7.45% 18.99% -16.84% 4.40% -15.74% -
  Horiz. % 82.41% 80.56% 87.04% 73.15% 87.96% 84.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,603
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.85 1.90 3.14 3.94 2.56 2.41 3.03 -19.08%
  YoY % -55.26% -39.49% -20.30% 53.91% 6.22% -20.46% -
  Horiz. % 28.05% 62.71% 103.63% 130.03% 84.49% 79.54% 100.00%
EPS -2.07 -0.54 0.39 0.99 0.50 -0.37 -0.38 32.61%
  YoY % -283.33% -238.46% -60.61% 98.00% 235.14% 2.63% -
  Horiz. % 544.74% 142.11% -102.63% -260.53% -131.58% 97.37% 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 0.3129 0.3058 0.3133 0.2609 0.2125 0.2037 0.2254 5.61%
  YoY % 2.32% -2.39% 20.08% 22.78% 4.32% -9.63% -
  Horiz. % 138.82% 135.67% 139.00% 115.75% 94.28% 90.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5400 1.5400 1.2400 1.9100 1.3000 0.6200 1.0500 -
P/RPS 63.34 28.54 13.17 16.01 11.34 5.75 7.24 43.50%
  YoY % 121.93% 116.70% -17.74% 41.18% 97.22% -20.58% -
  Horiz. % 874.86% 394.20% 181.91% 221.13% 156.63% 79.42% 100.00%
P/EPS -26.11 -100.20 105.98 63.46 58.04 -37.58 -58.01 -12.45%
  YoY % 73.94% -194.55% 67.00% 9.34% 254.44% 35.22% -
  Horiz. % 45.01% 172.73% -182.69% -109.39% -100.05% 64.78% 100.00%
EY -3.83 -1.00 0.94 1.58 1.72 -2.66 -1.72 14.26%
  YoY % -283.00% -206.38% -40.51% -8.14% 164.66% -54.65% -
  Horiz. % 222.67% 58.14% -54.65% -91.86% -100.00% 154.65% 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 1.73 1.77 1.32 2.42 1.37 0.68 0.97 10.11%
  YoY % -2.26% 34.09% -45.45% 76.64% 101.47% -29.90% -
  Horiz. % 178.35% 182.47% 136.08% 249.48% 141.24% 70.10% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 25/05/16 21/05/15 22/05/14 20/05/13 28/05/12 24/05/11 -
Price 1.5400 1.5400 1.5200 1.8200 1.8100 0.5400 0.9900 -
P/RPS 63.34 28.54 16.14 15.25 15.79 5.01 6.83 44.90%
  YoY % 121.93% 76.83% 5.84% -3.42% 215.17% -26.65% -
  Horiz. % 927.38% 417.86% 236.31% 223.28% 231.19% 73.35% 100.00%
P/EPS -26.11 -100.20 129.91 60.47 80.80 -32.73 -54.70 -11.59%
  YoY % 73.94% -177.13% 114.83% -25.16% 346.87% 40.16% -
  Horiz. % 47.73% 183.18% -237.50% -110.55% -147.71% 59.84% 100.00%
EY -3.83 -1.00 0.77 1.65 1.24 -3.06 -1.83 13.09%
  YoY % -283.00% -229.87% -53.33% 33.06% 140.52% -67.21% -
  Horiz. % 209.29% 54.64% -42.08% -90.16% -67.76% 167.21% 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 1.73 1.77 1.62 2.30 1.91 0.59 0.92 11.09%
  YoY % -2.26% 9.26% -29.57% 20.42% 223.73% -35.87% -
  Horiz. % 188.04% 192.39% 176.09% 250.00% 207.61% 64.13% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
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