Highlights

[PERDANA] YoY Quarter Result on 2014-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     9.07%    YoY -     82.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 45,178 49,376 64,184 88,574 71,656 67,274 73,357 -7.75%
  YoY % -8.50% -23.07% -27.54% 23.61% 6.51% -8.29% -
  Horiz. % 61.59% 67.31% 87.50% 120.74% 97.68% 91.71% 100.00%
PBT -77,538 -19,535 -10,828 24,143 15,306 5,157 8,914 -
  YoY % -296.92% -80.41% -144.85% 57.74% 196.80% -42.15% -
  Horiz. % -869.85% -219.15% -121.47% 270.84% 171.71% 57.85% 100.00%
Tax -97 -7,207 -919 -131 -1,754 -116 -598 -26.13%
  YoY % 98.65% -684.22% -601.53% 92.53% -1,412.07% 80.60% -
  Horiz. % 16.22% 1,205.18% 153.68% 21.91% 293.31% 19.40% 100.00%
NP -77,635 -26,742 -11,747 24,012 13,552 5,041 8,316 -
  YoY % -190.31% -127.65% -148.92% 77.18% 168.84% -39.38% -
  Horiz. % -933.56% -321.57% -141.26% 288.74% 162.96% 60.62% 100.00%
NP to SH -77,634 -26,741 -11,746 24,012 13,166 5,102 8,374 -
  YoY % -190.32% -127.66% -148.92% 82.38% 158.06% -39.07% -
  Horiz. % -927.08% -319.33% -140.27% 286.74% 157.22% 60.93% 100.00%
Tax Rate - % - % - % 0.54 % 11.46 % 2.25 % 6.71 % -
  YoY % 0.00% 0.00% 0.00% -95.29% 409.33% -66.47% -
  Horiz. % 0.00% 0.00% 0.00% 8.05% 170.79% 33.53% 100.00%
Total Cost 122,813 76,118 75,931 64,562 58,104 62,233 65,041 11.16%
  YoY % 61.35% 0.25% 17.61% 11.11% -6.63% -4.32% -
  Horiz. % 188.82% 117.03% 116.74% 99.26% 89.33% 95.68% 100.00%
Net Worth 591,637 661,700 710,745 605,841 503,699 470,572 495,236 3.01%
  YoY % -10.59% -6.90% 17.32% 20.28% 7.04% -4.98% -
  Horiz. % 119.47% 133.61% 143.52% 122.33% 101.71% 95.02% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 591,637 661,700 710,745 605,841 503,699 470,572 495,236 3.01%
  YoY % -10.59% -6.90% 17.32% 20.28% 7.04% -4.98% -
  Horiz. % 119.47% 133.61% 143.52% 122.33% 101.71% 95.02% 100.00%
NOSH 778,470 778,470 748,152 738,830 498,712 495,339 450,215 9.55%
  YoY % 0.00% 4.05% 1.26% 48.15% 0.68% 10.02% -
  Horiz. % 172.91% 172.91% 166.18% 164.11% 110.77% 110.02% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -171.84 % -54.16 % -18.30 % 27.11 % 18.91 % 7.49 % 11.34 % -
  YoY % -217.28% -195.96% -167.50% 43.36% 152.47% -33.95% -
  Horiz. % -1,515.34% -477.60% -161.38% 239.07% 166.75% 66.05% 100.00%
ROE -13.12 % -4.04 % -1.65 % 3.96 % 2.61 % 1.08 % 1.69 % -
  YoY % -224.75% -144.85% -141.67% 51.72% 141.67% -36.09% -
  Horiz. % -776.33% -239.05% -97.63% 234.32% 154.44% 63.91% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.80 6.34 8.58 11.99 14.37 13.58 16.29 -15.80%
  YoY % -8.52% -26.11% -28.44% -16.56% 5.82% -16.64% -
  Horiz. % 35.60% 38.92% 52.67% 73.60% 88.21% 83.36% 100.00%
EPS -9.97 -3.44 -1.57 3.25 2.64 1.03 1.86 -
  YoY % -189.83% -119.11% -148.31% 23.11% 156.31% -44.62% -
  Horiz. % -536.02% -184.95% -84.41% 174.73% 141.94% 55.38% 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 0.7600 0.8500 0.9500 0.8200 1.0100 0.9500 1.1000 -5.97%
  YoY % -10.59% -10.53% 15.85% -18.81% 6.32% -13.64% -
  Horiz. % 69.09% 77.27% 86.36% 74.55% 91.82% 86.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 825,624
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.47 5.98 7.77 10.73 8.68 8.15 8.89 -7.77%
  YoY % -8.53% -23.04% -27.59% 23.62% 6.50% -8.32% -
  Horiz. % 61.53% 67.27% 87.40% 120.70% 97.64% 91.68% 100.00%
EPS -9.40 -3.24 -1.42 2.91 1.59 0.62 1.01 -
  YoY % -190.12% -128.17% -148.80% 83.02% 156.45% -38.61% -
  Horiz. % -930.69% -320.79% -140.59% 288.12% 157.43% 61.39% 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 0.7166 0.8015 0.8609 0.7338 0.6101 0.5700 0.5998 3.01%
  YoY % -10.59% -6.90% 17.32% 20.28% 7.04% -4.97% -
  Horiz. % 119.47% 133.63% 143.53% 122.34% 101.72% 95.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.5400 1.5400 1.5200 1.8300 1.9100 0.6300 0.8700 -
P/RPS 26.54 24.28 17.72 15.26 13.29 4.64 5.34 30.60%
  YoY % 9.31% 37.02% 16.12% 14.82% 186.42% -13.11% -
  Horiz. % 497.00% 454.68% 331.84% 285.77% 248.88% 86.89% 100.00%
P/EPS -15.44 -44.83 -96.82 56.31 72.35 61.17 46.77 -
  YoY % 65.56% 53.70% -271.94% -22.17% 18.28% 30.79% -
  Horiz. % -33.01% -95.85% -207.01% 120.40% 154.69% 130.79% 100.00%
EY -6.48 -2.23 -1.03 1.78 1.38 1.63 2.14 -
  YoY % -190.58% -116.50% -157.87% 28.99% -15.34% -23.83% -
  Horiz. % -302.80% -104.21% -48.13% 83.18% 64.49% 76.17% 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 2.03 1.81 1.60 2.23 1.89 0.66 0.79 17.02%
  YoY % 12.15% 13.12% -28.25% 17.99% 186.36% -16.46% -
  Horiz. % 256.96% 229.11% 202.53% 282.28% 239.24% 83.54% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 25/08/15 19/08/14 20/08/13 28/08/12 18/08/11 -
Price 1.5400 1.5400 1.5200 1.8300 1.8300 0.6800 0.7500 -
P/RPS 26.54 24.28 17.72 15.26 12.74 5.01 4.60 33.89%
  YoY % 9.31% 37.02% 16.12% 19.78% 154.29% 8.91% -
  Horiz. % 576.96% 527.83% 385.22% 331.74% 276.96% 108.91% 100.00%
P/EPS -15.44 -44.83 -96.82 56.31 69.32 66.02 40.32 -
  YoY % 65.56% 53.70% -271.94% -18.77% 5.00% 63.74% -
  Horiz. % -38.29% -111.19% -240.13% 139.66% 171.92% 163.74% 100.00%
EY -6.48 -2.23 -1.03 1.78 1.44 1.51 2.48 -
  YoY % -190.58% -116.50% -157.87% 23.61% -4.64% -39.11% -
  Horiz. % -261.29% -89.92% -41.53% 71.77% 58.06% 60.89% 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 2.03 1.81 1.60 2.23 1.81 0.72 0.68 19.98%
  YoY % 12.15% 13.12% -28.25% 23.20% 151.39% 5.88% -
  Horiz. % 298.53% 266.18% 235.29% 327.94% 266.18% 105.88% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers