Highlights

[PERDANA] YoY Quarter Result on 2013-09-30 [#3]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     17.83%    YoY -     1.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 52,952 45,896 93,824 68,174 74,625 59,269 70,919 -4.75%
  YoY % 15.37% -51.08% 37.62% -8.64% 25.91% -16.43% -
  Horiz. % 74.67% 64.72% 132.30% 96.13% 105.23% 83.57% 100.00%
PBT 6,687 -35,520 27,718 15,786 16,134 -18,337 -22,892 -
  YoY % 118.83% -228.15% 75.59% -2.16% 187.99% 19.90% -
  Horiz. % -29.21% 155.16% -121.08% -68.96% -70.48% 80.10% 100.00%
Tax -448 -116 -706 86 -811 821 -957 -11.87%
  YoY % -286.21% 83.57% -920.93% 110.60% -198.78% 185.79% -
  Horiz. % 46.81% 12.12% 73.77% -8.99% 84.74% -85.79% 100.00%
NP 6,239 -35,636 27,012 15,872 15,323 -17,516 -23,849 -
  YoY % 117.51% -231.93% 70.19% 3.58% 187.48% 26.55% -
  Horiz. % -26.16% 149.42% -113.26% -66.55% -64.25% 73.45% 100.00%
NP to SH 6,239 -35,636 27,013 15,514 15,225 -17,420 -23,734 -
  YoY % 117.51% -231.92% 74.12% 1.90% 187.40% 26.60% -
  Horiz. % -26.29% 150.15% -113.82% -65.37% -64.15% 73.40% 100.00%
Tax Rate 6.70 % - % 2.55 % -0.54 % 5.03 % - % - % -
  YoY % 0.00% 0.00% 572.22% -110.74% 0.00% 0.00% -
  Horiz. % 133.20% 0.00% 50.70% -10.74% 100.00% - -
Total Cost 46,713 81,532 66,812 52,302 59,302 76,785 94,768 -11.11%
  YoY % -42.71% 22.03% 27.74% -11.80% -22.77% -18.98% -
  Horiz. % 49.29% 86.03% 70.50% 55.19% 62.58% 81.02% 100.00%
Net Worth 685,054 786,088 642,112 532,493 476,091 495,142 458,311 6.92%
  YoY % -12.85% 22.42% 20.59% 11.85% -3.85% 8.04% -
  Horiz. % 149.47% 171.52% 140.10% 116.19% 103.88% 108.04% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 14,761 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 54.64 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 685,054 786,088 642,112 532,493 476,091 495,142 458,311 6.92%
  YoY % -12.85% 22.42% 20.59% 11.85% -3.85% 8.04% -
  Horiz. % 149.47% 171.52% 140.10% 116.19% 103.88% 108.04% 100.00%
NOSH 778,470 748,655 738,060 512,013 495,928 450,129 327,365 15.52%
  YoY % 3.98% 1.44% 44.15% 3.24% 10.17% 37.50% -
  Horiz. % 237.80% 228.69% 225.45% 156.40% 151.49% 137.50% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.78 % -77.65 % 28.79 % 23.28 % 20.53 % -29.55 % -33.63 % -
  YoY % 115.17% -369.71% 23.67% 13.40% 169.48% 12.13% -
  Horiz. % -35.03% 230.90% -85.61% -69.22% -61.05% 87.87% 100.00%
ROE 0.91 % -4.53 % 4.21 % 2.91 % 3.20 % -3.52 % -5.18 % -
  YoY % 120.09% -207.60% 44.67% -9.06% 190.91% 32.05% -
  Horiz. % -17.57% 87.45% -81.27% -56.18% -61.78% 67.95% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.80 6.13 12.71 13.31 15.05 13.17 21.66 -17.54%
  YoY % 10.93% -51.77% -4.51% -11.56% 14.27% -39.20% -
  Horiz. % 31.39% 28.30% 58.68% 61.45% 69.48% 60.80% 100.00%
EPS 0.80 -4.76 3.66 3.03 3.07 -3.87 -7.25 -
  YoY % 116.81% -230.05% 20.79% -1.30% 179.33% 46.62% -
  Horiz. % -11.03% 65.66% -50.48% -41.79% -42.34% 53.38% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8800 1.0500 0.8700 1.0400 0.9600 1.1000 1.4000 -7.44%
  YoY % -16.19% 20.69% -16.35% 8.33% -12.73% -21.43% -
  Horiz. % 62.86% 75.00% 62.14% 74.29% 68.57% 78.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.80 5.90 12.05 8.76 9.59 7.61 9.11 -4.75%
  YoY % 15.25% -51.04% 37.56% -8.65% 26.02% -16.47% -
  Horiz. % 74.64% 64.76% 132.27% 96.16% 105.27% 83.53% 100.00%
EPS 0.80 -4.58 3.47 1.99 1.96 -2.24 -3.05 -
  YoY % 117.47% -231.99% 74.37% 1.53% 187.50% 26.56% -
  Horiz. % -26.23% 150.16% -113.77% -65.25% -64.26% 73.44% 100.00%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8800 1.0098 0.8248 0.6840 0.6116 0.6360 0.5887 6.92%
  YoY % -12.85% 22.43% 20.58% 11.84% -3.84% 8.03% -
  Horiz. % 149.48% 171.53% 140.11% 116.19% 103.89% 108.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.5400 1.5400 1.8100 1.8500 0.8700 0.6000 0.8500 -
P/RPS 22.64 25.12 14.24 13.89 5.78 4.56 3.92 33.91%
  YoY % -9.87% 76.40% 2.52% 140.31% 26.75% 16.33% -
  Horiz. % 577.55% 640.82% 363.27% 354.34% 147.45% 116.33% 100.00%
P/EPS 192.15 -32.35 49.45 61.06 28.34 -15.50 -11.72 -
  YoY % 693.97% -165.42% -19.01% 115.46% 282.84% -32.25% -
  Horiz. % -1,639.51% 276.02% -421.93% -520.99% -241.81% 132.25% 100.00%
EY 0.52 -3.09 2.02 1.64 3.53 -6.45 -8.53 -
  YoY % 116.83% -252.97% 23.17% -53.54% 154.73% 24.38% -
  Horiz. % -6.10% 36.23% -23.68% -19.23% -41.38% 75.62% 100.00%
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.75 1.47 2.08 1.78 0.91 0.55 0.61 19.18%
  YoY % 19.05% -29.33% 16.85% 95.60% 65.45% -9.84% -
  Horiz. % 286.89% 240.98% 340.98% 291.80% 149.18% 90.16% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 24/11/15 25/11/14 19/11/13 06/12/12 24/11/11 24/11/10 -
Price 1.5400 1.5400 1.3100 2.0000 1.0100 0.7200 0.7700 -
P/RPS 22.64 25.12 10.31 15.02 6.71 5.47 3.55 36.14%
  YoY % -9.87% 143.65% -31.36% 123.85% 22.67% 54.08% -
  Horiz. % 637.75% 707.61% 290.42% 423.10% 189.01% 154.08% 100.00%
P/EPS 192.15 -32.35 35.79 66.01 32.90 -18.60 -10.62 -
  YoY % 693.97% -190.39% -45.78% 100.64% 276.88% -75.14% -
  Horiz. % -1,809.32% 304.61% -337.01% -621.56% -309.79% 175.14% 100.00%
EY 0.52 -3.09 2.79 1.52 3.04 -5.37 -9.42 -
  YoY % 116.83% -210.75% 83.55% -50.00% 156.61% 42.99% -
  Horiz. % -5.52% 32.80% -29.62% -16.14% -32.27% 57.01% 100.00%
DY 0.00 0.00 1.53 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.75 1.47 1.51 1.92 1.05 0.65 0.55 21.26%
  YoY % 19.05% -2.65% -21.35% 82.86% 61.54% 18.18% -
  Horiz. % 318.18% 267.27% 274.55% 349.09% 190.91% 118.18% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers