Highlights

[PERDANA] YoY Quarter Result on 2013-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     18.68%    YoY -     158.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 49,376 64,184 88,574 71,656 67,274 73,357 57,351 -2.46%
  YoY % -23.07% -27.54% 23.61% 6.51% -8.29% 27.91% -
  Horiz. % 86.09% 111.91% 154.44% 124.94% 117.30% 127.91% 100.00%
PBT -19,535 -10,828 24,143 15,306 5,157 8,914 -34,847 -9.19%
  YoY % -80.41% -144.85% 57.74% 196.80% -42.15% 125.58% -
  Horiz. % 56.06% 31.07% -69.28% -43.92% -14.80% -25.58% 100.00%
Tax -7,207 -919 -131 -1,754 -116 -598 1,778 -
  YoY % -684.22% -601.53% 92.53% -1,412.07% 80.60% -133.63% -
  Horiz. % -405.34% -51.69% -7.37% -98.65% -6.52% -33.63% 100.00%
NP -26,742 -11,747 24,012 13,552 5,041 8,316 -33,069 -3.47%
  YoY % -127.65% -148.92% 77.18% 168.84% -39.38% 125.15% -
  Horiz. % 80.87% 35.52% -72.61% -40.98% -15.24% -25.15% 100.00%
NP to SH -26,741 -11,746 24,012 13,166 5,102 8,374 -32,979 -3.43%
  YoY % -127.66% -148.92% 82.38% 158.06% -39.07% 125.39% -
  Horiz. % 81.08% 35.62% -72.81% -39.92% -15.47% -25.39% 100.00%
Tax Rate - % - % 0.54 % 11.46 % 2.25 % 6.71 % - % -
  YoY % 0.00% 0.00% -95.29% 409.33% -66.47% 0.00% -
  Horiz. % 0.00% 0.00% 8.05% 170.79% 33.53% 100.00% -
Total Cost 76,118 75,931 64,562 58,104 62,233 65,041 90,420 -2.83%
  YoY % 0.25% 17.61% 11.11% -6.63% -4.32% -28.07% -
  Horiz. % 84.18% 83.98% 71.40% 64.26% 68.83% 71.93% 100.00%
Net Worth 661,700 710,745 605,841 503,699 470,572 495,236 461,348 6.19%
  YoY % -6.90% 17.32% 20.28% 7.04% -4.98% 7.35% -
  Horiz. % 143.43% 154.06% 131.32% 109.18% 102.00% 107.35% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 661,700 710,745 605,841 503,699 470,572 495,236 461,348 6.19%
  YoY % -6.90% 17.32% 20.28% 7.04% -4.98% 7.35% -
  Horiz. % 143.43% 154.06% 131.32% 109.18% 102.00% 107.35% 100.00%
NOSH 778,470 748,152 738,830 498,712 495,339 450,215 297,644 17.36%
  YoY % 4.05% 1.26% 48.15% 0.68% 10.02% 51.26% -
  Horiz. % 261.54% 251.36% 248.23% 167.55% 166.42% 151.26% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -54.16 % -18.30 % 27.11 % 18.91 % 7.49 % 11.34 % -57.66 % -1.04%
  YoY % -195.96% -167.50% 43.36% 152.47% -33.95% 119.67% -
  Horiz. % 93.93% 31.74% -47.02% -32.80% -12.99% -19.67% 100.00%
ROE -4.04 % -1.65 % 3.96 % 2.61 % 1.08 % 1.69 % -7.15 % -9.07%
  YoY % -144.85% -141.67% 51.72% 141.67% -36.09% 123.64% -
  Horiz. % 56.50% 23.08% -55.38% -36.50% -15.10% -23.64% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.34 8.58 11.99 14.37 13.58 16.29 19.27 -16.90%
  YoY % -26.11% -28.44% -16.56% 5.82% -16.64% -15.46% -
  Horiz. % 32.90% 44.53% 62.22% 74.57% 70.47% 84.54% 100.00%
EPS -3.44 -1.57 3.25 2.64 1.03 1.86 -11.08 -17.70%
  YoY % -119.11% -148.31% 23.11% 156.31% -44.62% 116.79% -
  Horiz. % 31.05% 14.17% -29.33% -23.83% -9.30% -16.79% 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 0.8500 0.9500 0.8200 1.0100 0.9500 1.1000 1.5500 -9.52%
  YoY % -10.53% 15.85% -18.81% 6.32% -13.64% -29.03% -
  Horiz. % 54.84% 61.29% 52.90% 65.16% 61.29% 70.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.34 8.24 11.38 9.20 8.64 9.42 7.37 -2.48%
  YoY % -23.06% -27.59% 23.70% 6.48% -8.28% 27.82% -
  Horiz. % 86.02% 111.80% 154.41% 124.83% 117.23% 127.82% 100.00%
EPS -3.44 -1.51 3.08 1.69 0.66 1.08 -4.24 -3.42%
  YoY % -127.81% -149.03% 82.25% 156.06% -38.89% 125.47% -
  Horiz. % 81.13% 35.61% -72.64% -39.86% -15.57% -25.47% 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 0.8500 0.9130 0.7782 0.6470 0.6045 0.6362 0.5926 6.19%
  YoY % -6.90% 17.32% 20.28% 7.03% -4.98% 7.36% -
  Horiz. % 143.44% 154.07% 131.32% 109.18% 102.01% 107.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5400 1.5200 1.8300 1.9100 0.6300 0.8700 1.3000 -
P/RPS 24.28 17.72 15.26 13.29 4.64 5.34 6.75 23.76%
  YoY % 37.02% 16.12% 14.82% 186.42% -13.11% -20.89% -
  Horiz. % 359.70% 262.52% 226.07% 196.89% 68.74% 79.11% 100.00%
P/EPS -44.83 -96.82 56.31 72.35 61.17 46.77 -11.73 25.01%
  YoY % 53.70% -271.94% -22.17% 18.28% 30.79% 498.72% -
  Horiz. % 382.18% 825.40% -480.05% -616.79% -521.48% -398.72% 100.00%
EY -2.23 -1.03 1.78 1.38 1.63 2.14 -8.52 -20.00%
  YoY % -116.50% -157.87% 28.99% -15.34% -23.83% 125.12% -
  Horiz. % 26.17% 12.09% -20.89% -16.20% -19.13% -25.12% 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 1.81 1.60 2.23 1.89 0.66 0.79 0.84 13.64%
  YoY % 13.12% -28.25% 17.99% 186.36% -16.46% -5.95% -
  Horiz. % 215.48% 190.48% 265.48% 225.00% 78.57% 94.05% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 25/08/15 19/08/14 20/08/13 28/08/12 18/08/11 25/08/10 -
Price 1.5400 1.5200 1.8300 1.8300 0.6800 0.7500 1.2300 -
P/RPS 24.28 17.72 15.26 12.74 5.01 4.60 6.38 24.93%
  YoY % 37.02% 16.12% 19.78% 154.29% 8.91% -27.90% -
  Horiz. % 380.56% 277.74% 239.18% 199.69% 78.53% 72.10% 100.00%
P/EPS -44.83 -96.82 56.31 69.32 66.02 40.32 -11.10 26.17%
  YoY % 53.70% -271.94% -18.77% 5.00% 63.74% 463.24% -
  Horiz. % 403.87% 872.25% -507.30% -624.50% -594.77% -363.24% 100.00%
EY -2.23 -1.03 1.78 1.44 1.51 2.48 -9.01 -20.75%
  YoY % -116.50% -157.87% 23.61% -4.64% -39.11% 127.52% -
  Horiz. % 24.75% 11.43% -19.76% -15.98% -16.76% -27.52% 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 1.81 1.60 2.23 1.81 0.72 0.68 0.79 14.80%
  YoY % 13.12% -28.25% 23.20% 151.39% 5.88% -13.92% -
  Horiz. % 229.11% 202.53% 282.28% 229.11% 91.14% 86.08% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers