Highlights

[PERDANA] YoY Quarter Result on 2011-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     200.12%    YoY -     125.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 88,574 71,656 67,274 73,357 57,351 166,300 153,681 -8.77%
  YoY % 23.61% 6.51% -8.29% 27.91% -65.51% 8.21% -
  Horiz. % 57.63% 46.63% 43.78% 47.73% 37.32% 108.21% 100.00%
PBT 24,143 15,306 5,157 8,914 -34,847 21,227 30,488 -3.81%
  YoY % 57.74% 196.80% -42.15% 125.58% -264.16% -30.38% -
  Horiz. % 79.19% 50.20% 16.91% 29.24% -114.30% 69.62% 100.00%
Tax -131 -1,754 -116 -598 1,778 -3,215 -3,867 -43.10%
  YoY % 92.53% -1,412.07% 80.60% -133.63% 155.30% 16.86% -
  Horiz. % 3.39% 45.36% 3.00% 15.46% -45.98% 83.14% 100.00%
NP 24,012 13,552 5,041 8,316 -33,069 18,012 26,621 -1.70%
  YoY % 77.18% 168.84% -39.38% 125.15% -283.59% -32.34% -
  Horiz. % 90.20% 50.91% 18.94% 31.24% -124.22% 67.66% 100.00%
NP to SH 24,012 13,166 5,102 8,374 -32,979 15,557 21,181 2.11%
  YoY % 82.38% 158.06% -39.07% 125.39% -311.99% -26.55% -
  Horiz. % 113.37% 62.16% 24.09% 39.54% -155.70% 73.45% 100.00%
Tax Rate 0.54 % 11.46 % 2.25 % 6.71 % - % 15.15 % 12.68 % -40.89%
  YoY % -95.29% 409.33% -66.47% 0.00% 0.00% 19.48% -
  Horiz. % 4.26% 90.38% 17.74% 52.92% 0.00% 119.48% 100.00%
Total Cost 64,562 58,104 62,233 65,041 90,420 148,288 127,060 -10.67%
  YoY % 11.11% -6.63% -4.32% -28.07% -39.02% 16.71% -
  Horiz. % 50.81% 45.73% 48.98% 51.19% 71.16% 116.71% 100.00%
Net Worth 605,841 503,699 470,572 495,236 461,348 583,015 470,027 4.32%
  YoY % 20.28% 7.04% -4.98% 7.35% -20.87% 24.04% -
  Horiz. % 128.89% 107.16% 100.12% 105.36% 98.15% 124.04% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 605,841 503,699 470,572 495,236 461,348 583,015 470,027 4.32%
  YoY % 20.28% 7.04% -4.98% 7.35% -20.87% 24.04% -
  Horiz. % 128.89% 107.16% 100.12% 105.36% 98.15% 124.04% 100.00%
NOSH 738,830 498,712 495,339 450,215 297,644 297,456 297,485 16.36%
  YoY % 48.15% 0.68% 10.02% 51.26% 0.06% -0.01% -
  Horiz. % 248.36% 167.64% 166.51% 151.34% 100.05% 99.99% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 27.11 % 18.91 % 7.49 % 11.34 % -57.66 % 10.83 % 17.32 % 7.75%
  YoY % 43.36% 152.47% -33.95% 119.67% -632.41% -37.47% -
  Horiz. % 156.52% 109.18% 43.24% 65.47% -332.91% 62.53% 100.00%
ROE 3.96 % 2.61 % 1.08 % 1.69 % -7.15 % 2.67 % 4.51 % -2.14%
  YoY % 51.72% 141.67% -36.09% 123.64% -367.79% -40.80% -
  Horiz. % 87.80% 57.87% 23.95% 37.47% -158.54% 59.20% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.99 14.37 13.58 16.29 19.27 55.91 51.66 -21.60%
  YoY % -16.56% 5.82% -16.64% -15.46% -65.53% 8.23% -
  Horiz. % 23.21% 27.82% 26.29% 31.53% 37.30% 108.23% 100.00%
EPS 3.25 2.64 1.03 1.86 -11.08 5.23 7.12 -12.25%
  YoY % 23.11% 156.31% -44.62% 116.79% -311.85% -26.54% -
  Horiz. % 45.65% 37.08% 14.47% 26.12% -155.62% 73.46% 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 0.8200 1.0100 0.9500 1.1000 1.5500 1.9600 1.5800 -10.35%
  YoY % -18.81% 6.32% -13.64% -29.03% -20.92% 24.05% -
  Horiz. % 51.90% 63.92% 60.13% 69.62% 98.10% 124.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.38 9.20 8.64 9.42 7.37 21.36 19.74 -8.77%
  YoY % 23.70% 6.48% -8.28% 27.82% -65.50% 8.21% -
  Horiz. % 57.65% 46.61% 43.77% 47.72% 37.34% 108.21% 100.00%
EPS 3.08 1.69 0.66 1.08 -4.24 2.00 2.72 2.09%
  YoY % 82.25% 156.06% -38.89% 125.47% -312.00% -26.47% -
  Horiz. % 113.24% 62.13% 24.26% 39.71% -155.88% 73.53% 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 0.7782 0.6470 0.6045 0.6362 0.5926 0.7489 0.6038 4.32%
  YoY % 20.28% 7.03% -4.98% 7.36% -20.87% 24.03% -
  Horiz. % 128.88% 107.15% 100.12% 105.37% 98.15% 124.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.8300 1.9100 0.6300 0.8700 1.3000 2.6600 3.8600 -
P/RPS 15.26 13.29 4.64 5.34 6.75 4.76 7.47 12.64%
  YoY % 14.82% 186.42% -13.11% -20.89% 41.81% -36.28% -
  Horiz. % 204.28% 177.91% 62.12% 71.49% 90.36% 63.72% 100.00%
P/EPS 56.31 72.35 61.17 46.77 -11.73 50.86 54.21 0.64%
  YoY % -22.17% 18.28% 30.79% 498.72% -123.06% -6.18% -
  Horiz. % 103.87% 133.46% 112.84% 86.28% -21.64% 93.82% 100.00%
EY 1.78 1.38 1.63 2.14 -8.52 1.97 1.84 -0.55%
  YoY % 28.99% -15.34% -23.83% 125.12% -532.49% 7.07% -
  Horiz. % 96.74% 75.00% 88.59% 116.30% -463.04% 107.07% 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 2.23 1.89 0.66 0.79 0.84 1.36 2.44 -1.49%
  YoY % 17.99% 186.36% -16.46% -5.95% -38.24% -44.26% -
  Horiz. % 91.39% 77.46% 27.05% 32.38% 34.43% 55.74% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 19/08/14 20/08/13 28/08/12 18/08/11 25/08/10 26/08/09 22/08/08 -
Price 1.8300 1.8300 0.6800 0.7500 1.2300 2.4900 3.5400 -
P/RPS 15.26 12.74 5.01 4.60 6.38 4.45 6.85 14.27%
  YoY % 19.78% 154.29% 8.91% -27.90% 43.37% -35.04% -
  Horiz. % 222.77% 185.99% 73.14% 67.15% 93.14% 64.96% 100.00%
P/EPS 56.31 69.32 66.02 40.32 -11.10 47.61 49.72 2.10%
  YoY % -18.77% 5.00% 63.74% 463.24% -123.31% -4.24% -
  Horiz. % 113.25% 139.42% 132.78% 81.09% -22.33% 95.76% 100.00%
EY 1.78 1.44 1.51 2.48 -9.01 2.10 2.01 -2.00%
  YoY % 23.61% -4.64% -39.11% 127.52% -529.05% 4.48% -
  Horiz. % 88.56% 71.64% 75.12% 123.38% -448.26% 104.48% 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 2.23 1.81 0.72 0.68 0.79 1.27 2.24 -0.07%
  YoY % 23.20% 151.39% 5.88% -13.92% -37.80% -43.30% -
  Horiz. % 99.55% 80.80% 32.14% 30.36% 35.27% 56.70% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers