Highlights

[PERDANA] YoY Quarter Result on 2015-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -236.00%    YoY -     -148.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 47,587 45,178 49,376 64,184 88,574 71,656 67,274 -5.60%
  YoY % 5.33% -8.50% -23.07% -27.54% 23.61% 6.51% -
  Horiz. % 70.74% 67.16% 73.40% 95.41% 131.66% 106.51% 100.00%
PBT 11,043 -77,538 -19,535 -10,828 24,143 15,306 5,157 13.52%
  YoY % 114.24% -296.92% -80.41% -144.85% 57.74% 196.80% -
  Horiz. % 214.14% -1,503.55% -378.81% -209.97% 468.16% 296.80% 100.00%
Tax -946 -97 -7,207 -919 -131 -1,754 -116 41.85%
  YoY % -875.26% 98.65% -684.22% -601.53% 92.53% -1,412.07% -
  Horiz. % 815.52% 83.62% 6,212.93% 792.24% 112.93% 1,512.07% 100.00%
NP 10,097 -77,635 -26,742 -11,747 24,012 13,552 5,041 12.27%
  YoY % 113.01% -190.31% -127.65% -148.92% 77.18% 168.84% -
  Horiz. % 200.30% -1,540.07% -530.49% -233.03% 476.33% 268.84% 100.00%
NP to SH 10,098 -77,634 -26,741 -11,746 24,012 13,166 5,102 12.05%
  YoY % 113.01% -190.32% -127.66% -148.92% 82.38% 158.06% -
  Horiz. % 197.92% -1,521.64% -524.13% -230.22% 470.64% 258.06% 100.00%
Tax Rate 8.57 % - % - % - % 0.54 % 11.46 % 2.25 % 24.96%
  YoY % 0.00% 0.00% 0.00% 0.00% -95.29% 409.33% -
  Horiz. % 380.89% 0.00% 0.00% 0.00% 24.00% 509.33% 100.00%
Total Cost 37,490 122,813 76,118 75,931 64,562 58,104 62,233 -8.10%
  YoY % -69.47% 61.35% 0.25% 17.61% 11.11% -6.63% -
  Horiz. % 60.24% 197.34% 122.31% 122.01% 103.74% 93.37% 100.00%
Net Worth 435,943 591,637 661,700 710,745 605,841 503,699 470,572 -1.27%
  YoY % -26.32% -10.59% -6.90% 17.32% 20.28% 7.04% -
  Horiz. % 92.64% 125.73% 140.62% 151.04% 128.75% 107.04% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 435,943 591,637 661,700 710,745 605,841 503,699 470,572 -1.27%
  YoY % -26.32% -10.59% -6.90% 17.32% 20.28% 7.04% -
  Horiz. % 92.64% 125.73% 140.62% 151.04% 128.75% 107.04% 100.00%
NOSH 778,470 778,470 778,470 748,152 738,830 498,712 495,339 7.82%
  YoY % 0.00% 0.00% 4.05% 1.26% 48.15% 0.68% -
  Horiz. % 157.16% 157.16% 157.16% 151.04% 149.16% 100.68% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 21.22 % -171.84 % -54.16 % -18.30 % 27.11 % 18.91 % 7.49 % 18.94%
  YoY % 112.35% -217.28% -195.96% -167.50% 43.36% 152.47% -
  Horiz. % 283.31% -2,294.26% -723.10% -244.33% 361.95% 252.47% 100.00%
ROE 2.32 % -13.12 % -4.04 % -1.65 % 3.96 % 2.61 % 1.08 % 13.58%
  YoY % 117.68% -224.75% -144.85% -141.67% 51.72% 141.67% -
  Horiz. % 214.81% -1,214.81% -374.07% -152.78% 366.67% 241.67% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.11 5.80 6.34 8.58 11.99 14.37 13.58 -12.46%
  YoY % 5.34% -8.52% -26.11% -28.44% -16.56% 5.82% -
  Horiz. % 44.99% 42.71% 46.69% 63.18% 88.29% 105.82% 100.00%
EPS 1.30 -9.97 -3.44 -1.57 3.25 2.64 1.03 3.95%
  YoY % 113.04% -189.83% -119.11% -148.31% 23.11% 156.31% -
  Horiz. % 126.21% -967.96% -333.98% -152.43% 315.53% 256.31% 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 0.5600 0.7600 0.8500 0.9500 0.8200 1.0100 0.9500 -8.43%
  YoY % -26.32% -10.59% -10.53% 15.85% -18.81% 6.32% -
  Horiz. % 58.95% 80.00% 89.47% 100.00% 86.32% 106.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.11 5.80 6.34 8.24 11.38 9.20 8.64 -5.61%
  YoY % 5.34% -8.52% -23.06% -27.59% 23.70% 6.48% -
  Horiz. % 70.72% 67.13% 73.38% 95.37% 131.71% 106.48% 100.00%
EPS 1.30 -9.97 -3.44 -1.51 3.08 1.69 0.66 11.96%
  YoY % 113.04% -189.83% -127.81% -149.03% 82.25% 156.06% -
  Horiz. % 196.97% -1,510.61% -521.21% -228.79% 466.67% 256.06% 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 0.5600 0.7600 0.8500 0.9130 0.7782 0.6470 0.6045 -1.27%
  YoY % -26.32% -10.59% -6.90% 17.32% 20.28% 7.03% -
  Horiz. % 92.64% 125.72% 140.61% 151.03% 128.73% 107.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1950 1.5400 1.5400 1.5200 1.8300 1.9100 0.6300 -
P/RPS 3.19 26.54 24.28 17.72 15.26 13.29 4.64 -6.05%
  YoY % -87.98% 9.31% 37.02% 16.12% 14.82% 186.42% -
  Horiz. % 68.75% 571.98% 523.28% 381.90% 328.88% 286.42% 100.00%
P/EPS 15.03 -15.44 -44.83 -96.82 56.31 72.35 61.17 -20.85%
  YoY % 197.34% 65.56% 53.70% -271.94% -22.17% 18.28% -
  Horiz. % 24.57% -25.24% -73.29% -158.28% 92.05% 118.28% 100.00%
EY 6.65 -6.48 -2.23 -1.03 1.78 1.38 1.63 26.39%
  YoY % 202.62% -190.58% -116.50% -157.87% 28.99% -15.34% -
  Horiz. % 407.98% -397.55% -136.81% -63.19% 109.20% 84.66% 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 0.35 2.03 1.81 1.60 2.23 1.89 0.66 -10.03%
  YoY % -82.76% 12.15% 13.12% -28.25% 17.99% 186.36% -
  Horiz. % 53.03% 307.58% 274.24% 242.42% 337.88% 286.36% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 21/08/17 22/08/16 25/08/15 19/08/14 20/08/13 28/08/12 -
Price 0.2100 1.5400 1.5400 1.5200 1.8300 1.8300 0.6800 -
P/RPS 3.44 26.54 24.28 17.72 15.26 12.74 5.01 -6.07%
  YoY % -87.04% 9.31% 37.02% 16.12% 19.78% 154.29% -
  Horiz. % 68.66% 529.74% 484.63% 353.69% 304.59% 254.29% 100.00%
P/EPS 16.19 -15.44 -44.83 -96.82 56.31 69.32 66.02 -20.88%
  YoY % 204.86% 65.56% 53.70% -271.94% -18.77% 5.00% -
  Horiz. % 24.52% -23.39% -67.90% -146.65% 85.29% 105.00% 100.00%
EY 6.18 -6.48 -2.23 -1.03 1.78 1.44 1.51 26.46%
  YoY % 195.37% -190.58% -116.50% -157.87% 23.61% -4.64% -
  Horiz. % 409.27% -429.14% -147.68% -68.21% 117.88% 95.36% 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 0.38 2.03 1.81 1.60 2.23 1.81 0.72 -10.10%
  YoY % -81.28% 12.15% 13.12% -28.25% 23.20% 151.39% -
  Horiz. % 52.78% 281.94% 251.39% 222.22% 309.72% 251.39% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers