Highlights

[PERDANA] YoY Quarter Result on 2010-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     20.42%    YoY -     -566.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 78,039 64,195 56,240 75,689 119,419 220,867 172,243 -12.35%
  YoY % 21.57% 14.14% -25.70% -36.62% -45.93% 28.23% -
  Horiz. % 45.31% 37.27% 32.65% 43.94% 69.33% 128.23% 100.00%
PBT 21,127 -15,720 -51,348 -19,335 4,653 37,169 51,183 -13.70%
  YoY % 234.40% 69.39% -165.57% -515.54% -87.48% -27.38% -
  Horiz. % 41.28% -30.71% -100.32% -37.78% 9.09% 72.62% 100.00%
Tax 165 -4 -411 219 -303 -2,526 -4,725 -
  YoY % 4,225.00% 99.03% -287.67% 172.28% 88.00% 46.54% -
  Horiz. % -3.49% 0.08% 8.70% -4.63% 6.41% 53.46% 100.00%
NP 21,292 -15,724 -51,759 -19,116 4,350 34,643 46,458 -12.18%
  YoY % 235.41% 69.62% -170.76% -539.45% -87.44% -25.43% -
  Horiz. % 45.83% -33.85% -111.41% -41.15% 9.36% 74.57% 100.00%
NP to SH 21,886 -15,816 -51,761 -18,888 4,050 31,034 42,291 -10.39%
  YoY % 238.38% 69.44% -174.04% -566.37% -86.95% -26.62% -
  Horiz. % 51.75% -37.40% -122.39% -44.66% 9.58% 73.38% 100.00%
Tax Rate -0.78 % - % - % - % 6.51 % 6.80 % 9.23 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -4.26% -26.33% -
  Horiz. % -8.45% 0.00% 0.00% 0.00% 70.53% 73.67% 100.00%
Total Cost 56,747 79,919 107,999 94,805 115,069 186,224 125,785 -12.41%
  YoY % -28.99% -26.00% 13.92% -17.61% -38.21% 48.05% -
  Horiz. % 45.11% 63.54% 85.86% 75.37% 91.48% 148.05% 100.00%
Net Worth 559,874 461,064 438,434 463,776 562,830 297,600 437,493 4.19%
  YoY % 21.43% 5.16% -5.46% -17.60% 89.12% -31.98% -
  Horiz. % 127.97% 105.39% 100.22% 106.01% 128.65% 68.02% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 5,955 5,952 5,952 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.07% -0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.06% 100.00% 100.00%
Div Payout % - % - % - % - % 147.06 % 19.18 % 14.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 666.74% 36.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,045.20% 136.32% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 559,874 461,064 438,434 463,776 562,830 297,600 437,493 4.19%
  YoY % 21.43% 5.16% -5.46% -17.60% 89.12% -31.98% -
  Horiz. % 127.97% 105.39% 100.22% 106.01% 128.65% 68.02% 100.00%
NOSH 727,109 495,768 461,509 414,085 297,794 297,600 297,614 16.04%
  YoY % 46.66% 7.42% 11.45% 39.05% 0.07% -0.00% -
  Horiz. % 244.31% 166.58% 155.07% 139.14% 100.06% 100.00% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 27.28 % -24.49 % -92.03 % -25.26 % 3.64 % 15.69 % 26.97 % 0.19%
  YoY % 211.39% 73.39% -264.33% -793.96% -76.80% -41.82% -
  Horiz. % 101.15% -90.80% -341.23% -93.66% 13.50% 58.18% 100.00%
ROE 3.91 % -3.43 % -11.81 % -4.07 % 0.72 % 10.43 % 9.67 % -14.00%
  YoY % 213.99% 70.96% -190.17% -665.28% -93.10% 7.86% -
  Horiz. % 40.43% -35.47% -122.13% -42.09% 7.45% 107.86% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.73 12.95 12.19 18.28 40.10 74.22 57.87 -24.47%
  YoY % -17.14% 6.23% -33.32% -54.41% -45.97% 28.25% -
  Horiz. % 18.54% 22.38% 21.06% 31.59% 69.29% 128.25% 100.00%
EPS 3.01 -3.19 -11.22 -4.56 1.36 10.43 14.21 -22.77%
  YoY % 194.36% 71.57% -146.05% -435.29% -86.96% -26.60% -
  Horiz. % 21.18% -22.45% -78.96% -32.09% 9.57% 73.40% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.9300 0.9500 1.1200 1.8900 1.0000 1.4700 -10.21%
  YoY % -17.20% -2.11% -15.18% -40.74% 89.00% -31.97% -
  Horiz. % 52.38% 63.27% 64.63% 76.19% 128.57% 68.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.02 8.25 7.22 9.72 15.34 28.37 22.13 -12.36%
  YoY % 21.45% 14.27% -25.72% -36.64% -45.93% 28.20% -
  Horiz. % 45.28% 37.28% 32.63% 43.92% 69.32% 128.20% 100.00%
EPS 2.81 -2.03 -6.65 -2.43 0.52 3.99 5.43 -10.39%
  YoY % 238.42% 69.47% -173.66% -567.31% -86.97% -26.52% -
  Horiz. % 51.75% -37.38% -122.47% -44.75% 9.58% 73.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.77 0.76 0.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1.32% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.32% 100.00% 100.00%
NAPS 0.7192 0.5923 0.5632 0.5958 0.7230 0.3823 0.5620 4.19%
  YoY % 21.42% 5.17% -5.47% -17.59% 89.12% -31.98% -
  Horiz. % 127.97% 105.39% 100.21% 106.01% 128.65% 68.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.5900 1.0800 0.7900 1.0600 1.4500 1.2500 5.4000 -
P/RPS 14.81 8.34 6.48 5.80 3.62 1.68 9.33 8.00%
  YoY % 77.58% 28.70% 11.72% 60.22% 115.48% -81.99% -
  Horiz. % 158.74% 89.39% 69.45% 62.17% 38.80% 18.01% 100.00%
P/EPS 52.82 -33.85 -7.04 -23.24 106.62 11.99 38.00 5.64%
  YoY % 256.04% -380.82% 69.71% -121.80% 789.24% -68.45% -
  Horiz. % 139.00% -89.08% -18.53% -61.16% 280.58% 31.55% 100.00%
EY 1.89 -2.95 -14.20 -4.30 0.94 8.34 2.63 -5.35%
  YoY % 164.07% 79.23% -230.23% -557.45% -88.73% 217.11% -
  Horiz. % 71.86% -112.17% -539.92% -163.50% 35.74% 317.11% 100.00%
DY 0.00 0.00 0.00 0.00 1.38 1.60 0.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% -13.75% 332.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 372.97% 432.43% 100.00%
P/NAPS 2.06 1.16 0.83 0.95 0.77 1.25 3.67 -9.17%
  YoY % 77.59% 39.76% -12.63% 23.38% -38.40% -65.94% -
  Horiz. % 56.13% 31.61% 22.62% 25.89% 20.98% 34.06% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 -
Price 1.9500 1.1500 0.7500 0.9000 1.3500 1.3500 4.1200 -
P/RPS 18.17 8.88 6.15 4.92 3.37 1.82 7.12 16.88%
  YoY % 104.62% 44.39% 25.00% 45.99% 85.16% -74.44% -
  Horiz. % 255.20% 124.72% 86.38% 69.10% 47.33% 25.56% 100.00%
P/EPS 64.78 -36.05 -6.69 -19.73 99.26 12.95 28.99 14.33%
  YoY % 279.69% -438.86% 66.09% -119.88% 666.49% -55.33% -
  Horiz. % 223.46% -124.35% -23.08% -68.06% 342.39% 44.67% 100.00%
EY 1.54 -2.77 -14.95 -5.07 1.01 7.72 3.45 -12.57%
  YoY % 155.60% 81.47% -194.87% -601.98% -86.92% 123.77% -
  Horiz. % 44.64% -80.29% -433.33% -146.96% 29.28% 223.77% 100.00%
DY 0.00 0.00 0.00 0.00 1.48 1.48 0.49 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 202.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 302.04% 302.04% 100.00%
P/NAPS 2.53 1.24 0.79 0.80 0.71 1.35 2.80 -1.67%
  YoY % 104.03% 56.96% -1.25% 12.68% -47.41% -51.79% -
  Horiz. % 90.36% 44.29% 28.21% 28.57% 25.36% 48.21% 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.
 


 

142  141  416  1566 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.32+0.015 
 HSI-C7K 0.2550.00 
 SLVEST 0.89+0.025 
 HSI-H8F 0.235-0.01 
 PERDANA-PR 0.015-0.005 
 FPGROUP 0.68-0.005 
 MEDIAC 0.22+0.005 
 GFM-WC 0.080.00 
 HSI-C7F 0.07-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers