Highlights

[PERDANA] YoY Quarter Result on 2013-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     41.07%    YoY -     238.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 47,370 48,603 77,549 78,039 64,195 56,240 75,689 -7.51%
  YoY % -2.54% -37.33% -0.63% 21.57% 14.14% -25.70% -
  Horiz. % 62.59% 64.21% 102.46% 103.10% 84.81% 74.30% 100.00%
PBT -11,315 -78,539 18,211 21,127 -15,720 -51,348 -19,335 -8.54%
  YoY % 85.59% -531.27% -13.80% 234.40% 69.39% -165.57% -
  Horiz. % 58.52% 406.20% -94.19% -109.27% 81.30% 265.57% 100.00%
Tax 15,737 1,233 -284 165 -4 -411 219 103.77%
  YoY % 1,176.32% 534.15% -272.12% 4,225.00% 99.03% -287.67% -
  Horiz. % 7,185.84% 563.01% -129.68% 75.34% -1.83% -187.67% 100.00%
NP 4,422 -77,306 17,927 21,292 -15,724 -51,759 -19,116 -
  YoY % 105.72% -531.23% -15.80% 235.41% 69.62% -170.76% -
  Horiz. % -23.13% 404.40% -93.78% -111.38% 82.26% 270.76% 100.00%
NP to SH 4,427 -77,308 17,927 21,886 -15,816 -51,761 -18,888 -
  YoY % 105.73% -531.24% -18.09% 238.38% 69.44% -174.04% -
  Horiz. % -23.44% 409.30% -94.91% -115.87% 83.74% 274.04% 100.00%
Tax Rate - % - % 1.56 % -0.78 % - % - % - % -
  YoY % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -200.00% 100.00% - - -
Total Cost 42,948 125,909 59,622 56,747 79,919 107,999 94,805 -12.35%
  YoY % -65.89% 111.18% 5.07% -28.99% -26.00% 13.92% -
  Horiz. % 45.30% 132.81% 62.89% 59.86% 84.30% 113.92% 100.00%
Net Worth 739,547 747,332 687,512 559,874 461,064 438,434 463,776 8.08%
  YoY % -1.04% 8.70% 22.80% 21.43% 5.16% -5.46% -
  Horiz. % 159.46% 161.14% 148.24% 120.72% 99.42% 94.54% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 739,547 747,332 687,512 559,874 461,064 438,434 463,776 8.08%
  YoY % -1.04% 8.70% 22.80% 21.43% 5.16% -5.46% -
  Horiz. % 159.46% 161.14% 148.24% 120.72% 99.42% 94.54% 100.00%
NOSH 778,470 778,470 739,261 727,109 495,768 461,509 414,085 11.08%
  YoY % 0.00% 5.30% 1.67% 46.66% 7.42% 11.45% -
  Horiz. % 188.00% 188.00% 178.53% 175.59% 119.73% 111.45% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.34 % -159.06 % 23.12 % 27.28 % -24.49 % -92.03 % -25.26 % -
  YoY % 105.87% -787.98% -15.25% 211.39% 73.39% -264.33% -
  Horiz. % -36.98% 629.69% -91.53% -108.00% 96.95% 364.33% 100.00%
ROE 0.60 % -10.34 % 2.61 % 3.91 % -3.43 % -11.81 % -4.07 % -
  YoY % 105.80% -496.17% -33.25% 213.99% 70.96% -190.17% -
  Horiz. % -14.74% 254.05% -64.13% -96.07% 84.28% 290.17% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.09 6.24 10.49 10.73 12.95 12.19 18.28 -16.73%
  YoY % -2.40% -40.51% -2.24% -17.14% 6.23% -33.32% -
  Horiz. % 33.32% 34.14% 57.39% 58.70% 70.84% 66.68% 100.00%
EPS 0.57 -9.95 2.03 3.01 -3.19 -11.22 -4.56 -
  YoY % 105.73% -590.15% -32.56% 194.36% 71.57% -146.05% -
  Horiz. % -12.50% 218.20% -44.52% -66.01% 69.96% 246.05% 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 0.9500 0.9600 0.9300 0.7700 0.9300 0.9500 1.1200 -2.70%
  YoY % -1.04% 3.23% 20.78% -17.20% -2.11% -15.18% -
  Horiz. % 84.82% 85.71% 83.04% 68.75% 83.04% 84.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.09 6.24 9.96 10.02 8.25 7.22 9.72 -7.49%
  YoY % -2.40% -37.35% -0.60% 21.45% 14.27% -25.72% -
  Horiz. % 62.65% 64.20% 102.47% 103.09% 84.88% 74.28% 100.00%
EPS 0.57 -9.95 2.30 2.81 -2.03 -6.65 -2.43 -
  YoY % 105.73% -532.61% -18.15% 238.42% 69.47% -173.66% -
  Horiz. % -23.46% 409.46% -94.65% -115.64% 83.54% 273.66% 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 0.9500 0.9600 0.8832 0.7192 0.5923 0.5632 0.5958 8.08%
  YoY % -1.04% 8.70% 22.80% 21.42% 5.17% -5.47% -
  Horiz. % 159.45% 161.13% 148.24% 120.71% 99.41% 94.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.5400 1.5400 1.1100 1.5900 1.0800 0.7900 1.0600 -
P/RPS 25.31 24.67 10.58 14.81 8.34 6.48 5.80 27.80%
  YoY % 2.59% 133.18% -28.56% 77.58% 28.70% 11.72% -
  Horiz. % 436.38% 425.34% 182.41% 255.34% 143.79% 111.72% 100.00%
P/EPS 270.80 -15.51 45.77 52.82 -33.85 -7.04 -23.24 -
  YoY % 1,845.97% -133.89% -13.35% 256.04% -380.82% 69.71% -
  Horiz. % -1,165.23% 66.74% -196.94% -227.28% 145.65% 30.29% 100.00%
EY 0.37 -6.45 2.18 1.89 -2.95 -14.20 -4.30 -
  YoY % 105.74% -395.87% 15.34% 164.07% 79.23% -230.23% -
  Horiz. % -8.60% 150.00% -50.70% -43.95% 68.60% 330.23% 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 1.62 1.60 1.19 2.06 1.16 0.83 0.95 9.29%
  YoY % 1.25% 34.45% -42.23% 77.59% 39.76% -12.63% -
  Horiz. % 170.53% 168.42% 125.26% 216.84% 122.11% 87.37% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 23/02/15 25/02/14 25/02/13 29/02/12 28/02/11 -
Price 1.5400 1.5400 1.1900 1.9500 1.1500 0.7500 0.9000 -
P/RPS 25.31 24.67 11.34 18.17 8.88 6.15 4.92 31.35%
  YoY % 2.59% 117.55% -37.59% 104.62% 44.39% 25.00% -
  Horiz. % 514.43% 501.42% 230.49% 369.31% 180.49% 125.00% 100.00%
P/EPS 270.80 -15.51 49.07 64.78 -36.05 -6.69 -19.73 -
  YoY % 1,845.97% -131.61% -24.25% 279.69% -438.86% 66.09% -
  Horiz. % -1,372.53% 78.61% -248.71% -328.33% 182.72% 33.91% 100.00%
EY 0.37 -6.45 2.04 1.54 -2.77 -14.95 -5.07 -
  YoY % 105.74% -416.18% 32.47% 155.60% 81.47% -194.87% -
  Horiz. % -7.30% 127.22% -40.24% -30.37% 54.64% 294.87% 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 1.62 1.60 1.28 2.53 1.24 0.79 0.80 12.47%
  YoY % 1.25% 25.00% -49.41% 104.03% 56.96% -1.25% -
  Horiz. % 202.50% 200.00% 160.00% 316.25% 155.00% 98.75% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers