Highlights

[PERDANA] YoY Quarter Result on 2015-09-30 [#3]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -203.39%    YoY -     -231.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 61,214 49,754 52,952 45,896 93,824 68,174 74,625 -3.25%
  YoY % 23.03% -6.04% 15.37% -51.08% 37.62% -8.64% -
  Horiz. % 82.03% 66.67% 70.96% 61.50% 125.73% 91.36% 100.00%
PBT 7,783 -13,713 6,687 -35,520 27,718 15,786 16,134 -11.44%
  YoY % 156.76% -305.07% 118.83% -228.15% 75.59% -2.16% -
  Horiz. % 48.24% -84.99% 41.45% -220.16% 171.80% 97.84% 100.00%
Tax -1,250 -5,140 -448 -116 -706 86 -811 7.47%
  YoY % 75.68% -1,047.32% -286.21% 83.57% -920.93% 110.60% -
  Horiz. % 154.13% 633.79% 55.24% 14.30% 87.05% -10.60% 100.00%
NP 6,533 -18,853 6,239 -35,636 27,012 15,872 15,323 -13.24%
  YoY % 134.65% -402.18% 117.51% -231.93% 70.19% 3.58% -
  Horiz. % 42.64% -123.04% 40.72% -232.57% 176.28% 103.58% 100.00%
NP to SH 6,533 -18,853 6,239 -35,636 27,013 15,514 15,225 -13.15%
  YoY % 134.65% -402.18% 117.51% -231.92% 74.12% 1.90% -
  Horiz. % 42.91% -123.83% 40.98% -234.06% 177.43% 101.90% 100.00%
Tax Rate 16.06 % - % 6.70 % - % 2.55 % -0.54 % 5.03 % 21.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 572.22% -110.74% -
  Horiz. % 319.28% 0.00% 133.20% 0.00% 50.70% -10.74% 100.00%
Total Cost 54,681 68,607 46,713 81,532 66,812 52,302 59,302 -1.34%
  YoY % -20.30% 46.87% -42.71% 22.03% 27.74% -11.80% -
  Horiz. % 92.21% 115.69% 78.77% 137.49% 112.66% 88.20% 100.00%
Net Worth 451,513 560,499 685,054 786,088 642,112 532,493 476,091 -0.88%
  YoY % -19.44% -18.18% -12.85% 22.42% 20.59% 11.85% -
  Horiz. % 94.84% 117.73% 143.89% 165.11% 134.87% 111.85% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 14,761 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 451,513 560,499 685,054 786,088 642,112 532,493 476,091 -0.88%
  YoY % -19.44% -18.18% -12.85% 22.42% 20.59% 11.85% -
  Horiz. % 94.84% 117.73% 143.89% 165.11% 134.87% 111.85% 100.00%
NOSH 778,470 778,470 778,470 748,655 738,060 512,013 495,928 7.80%
  YoY % 0.00% 0.00% 3.98% 1.44% 44.15% 3.24% -
  Horiz. % 156.97% 156.97% 156.97% 150.96% 148.82% 103.24% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.67 % -37.89 % 11.78 % -77.65 % 28.79 % 23.28 % 20.53 % -10.33%
  YoY % 128.16% -421.65% 115.17% -369.71% 23.67% 13.40% -
  Horiz. % 51.97% -184.56% 57.38% -378.23% 140.23% 113.40% 100.00%
ROE 1.45 % -3.36 % 0.91 % -4.53 % 4.21 % 2.91 % 3.20 % -12.35%
  YoY % 143.15% -469.23% 120.09% -207.60% 44.67% -9.06% -
  Horiz. % 45.31% -105.00% 28.44% -141.56% 131.56% 90.94% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.86 6.39 6.80 6.13 12.71 13.31 15.05 -10.26%
  YoY % 23.00% -6.03% 10.93% -51.77% -4.51% -11.56% -
  Horiz. % 52.23% 42.46% 45.18% 40.73% 84.45% 88.44% 100.00%
EPS 0.84 -2.42 0.80 -4.76 3.66 3.03 3.07 -19.42%
  YoY % 134.71% -402.50% 116.81% -230.05% 20.79% -1.30% -
  Horiz. % 27.36% -78.83% 26.06% -155.05% 119.22% 98.70% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5800 0.7200 0.8800 1.0500 0.8700 1.0400 0.9600 -8.05%
  YoY % -19.44% -18.18% -16.19% 20.69% -16.35% 8.33% -
  Horiz. % 60.42% 75.00% 91.67% 109.38% 90.62% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.86 6.39 6.80 5.90 12.05 8.76 9.59 -3.26%
  YoY % 23.00% -6.03% 15.25% -51.04% 37.56% -8.65% -
  Horiz. % 81.96% 66.63% 70.91% 61.52% 125.65% 91.35% 100.00%
EPS 0.84 -2.42 0.80 -4.58 3.47 1.99 1.96 -13.16%
  YoY % 134.71% -402.50% 117.47% -231.99% 74.37% 1.53% -
  Horiz. % 42.86% -123.47% 40.82% -233.67% 177.04% 101.53% 100.00%
DPS 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5800 0.7200 0.8800 1.0098 0.8248 0.6840 0.6116 -0.88%
  YoY % -19.44% -18.18% -12.85% 22.43% 20.58% 11.84% -
  Horiz. % 94.83% 117.72% 143.88% 165.11% 134.86% 111.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2200 1.5400 1.5400 1.5400 1.8100 1.8500 0.8700 -
P/RPS 2.80 24.10 22.64 25.12 14.24 13.89 5.78 -11.37%
  YoY % -88.38% 6.45% -9.87% 76.40% 2.52% 140.31% -
  Horiz. % 48.44% 416.95% 391.70% 434.60% 246.37% 240.31% 100.00%
P/EPS 26.22 -63.59 192.15 -32.35 49.45 61.06 28.34 -1.29%
  YoY % 141.23% -133.09% 693.97% -165.42% -19.01% 115.46% -
  Horiz. % 92.52% -224.38% 678.02% -114.15% 174.49% 215.46% 100.00%
EY 3.81 -1.57 0.52 -3.09 2.02 1.64 3.53 1.28%
  YoY % 342.68% -401.92% 116.83% -252.97% 23.17% -53.54% -
  Horiz. % 107.93% -44.48% 14.73% -87.54% 57.22% 46.46% 100.00%
DY 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.38 2.14 1.75 1.47 2.08 1.78 0.91 -13.54%
  YoY % -82.24% 22.29% 19.05% -29.33% 16.85% 95.60% -
  Horiz. % 41.76% 235.16% 192.31% 161.54% 228.57% 195.60% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 - 21/11/16 24/11/15 25/11/14 19/11/13 06/12/12 -
Price 0.2900 1.5400 1.5400 1.5400 1.3100 2.0000 1.0100 -
P/RPS 3.69 24.10 22.64 25.12 10.31 15.02 6.71 -9.48%
  YoY % -84.69% 6.45% -9.87% 143.65% -31.36% 123.85% -
  Horiz. % 54.99% 359.17% 337.41% 374.37% 153.65% 223.85% 100.00%
P/EPS 34.56 -63.59 192.15 -32.35 35.79 66.01 32.90 0.82%
  YoY % 154.35% -133.09% 693.97% -190.39% -45.78% 100.64% -
  Horiz. % 105.05% -193.28% 584.04% -98.33% 108.78% 200.64% 100.00%
EY 2.89 -1.57 0.52 -3.09 2.79 1.52 3.04 -0.84%
  YoY % 284.08% -401.92% 116.83% -210.75% 83.55% -50.00% -
  Horiz. % 95.07% -51.64% 17.11% -101.64% 91.78% 50.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.53 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 2.14 1.75 1.47 1.51 1.92 1.05 -11.63%
  YoY % -76.64% 22.29% 19.05% -2.65% -21.35% 82.86% -
  Horiz. % 47.62% 203.81% 166.67% 140.00% 143.81% 182.86% 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