Highlights

[PERDANA] YoY Quarter Result on 2009-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -39.91%    YoY -     15.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 53,446 66,998 50,928 163,228 148,623 134,436 98,317 -9.65%
  YoY % -20.23% 31.55% -68.80% 9.83% 10.55% 36.74% -
  Horiz. % 54.36% 68.14% 51.80% 166.02% 151.17% 136.74% 100.00%
PBT -7,852 -8,111 4,177 25,708 22,887 24,769 14,495 -
  YoY % 3.19% -294.18% -83.75% 12.33% -7.60% 70.88% -
  Horiz. % -54.17% -55.96% 28.82% 177.36% 157.90% 170.88% 100.00%
Tax -223 -336 -549 -3,640 -3,027 8,306 -2,979 -35.06%
  YoY % 33.63% 38.80% 84.92% -20.25% -136.44% 378.82% -
  Horiz. % 7.49% 11.28% 18.43% 122.19% 101.61% -278.82% 100.00%
NP -8,075 -8,447 3,628 22,068 19,860 33,075 11,516 -
  YoY % 4.40% -332.83% -83.56% 11.12% -39.95% 187.21% -
  Horiz. % -70.12% -73.35% 31.50% 191.63% 172.46% 287.21% 100.00%
NP to SH -8,180 -8,364 3,599 18,648 16,077 32,520 11,174 -
  YoY % 2.20% -332.40% -80.70% 15.99% -50.56% 191.03% -
  Horiz. % -73.21% -74.85% 32.21% 166.89% 143.88% 291.03% 100.00%
Tax Rate - % - % 13.14 % 14.16 % 13.23 % -33.53 % 20.55 % -
  YoY % 0.00% 0.00% -7.20% 7.03% 139.46% -263.16% -
  Horiz. % 0.00% 0.00% 63.94% 68.91% 64.38% -163.16% 100.00%
Total Cost 61,521 75,445 47,300 141,160 128,763 101,361 86,801 -5.57%
  YoY % -18.46% 59.50% -66.49% 9.63% 27.03% 16.77% -
  Horiz. % 70.88% 86.92% 54.49% 162.62% 148.34% 116.77% 100.00%
Net Worth 451,139 485,651 505,644 591,858 443,606 254,316 0 -
  YoY % -7.11% -3.95% -14.57% 33.42% 74.43% 0.00% -
  Horiz. % 177.39% 190.96% 198.83% 232.73% 174.43% 100.00% -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 451,139 485,651 505,644 591,858 443,606 254,316 0 -
  YoY % -7.11% -3.95% -14.57% 33.42% 74.43% 0.00% -
  Horiz. % 177.39% 190.96% 198.83% 232.73% 174.43% 100.00% -
NOSH 495,757 449,677 297,438 297,416 297,722 270,549 202,794 16.05%
  YoY % 10.25% 51.18% 0.01% -0.10% 10.04% 33.41% -
  Horiz. % 244.46% 221.74% 146.67% 146.66% 146.81% 133.41% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -15.11 % -12.61 % 7.12 % 13.52 % 13.36 % 24.60 % 11.71 % -
  YoY % -19.83% -277.11% -47.34% 1.20% -45.69% 110.08% -
  Horiz. % -129.04% -107.69% 60.80% 115.46% 114.09% 210.08% 100.00%
ROE -1.81 % -1.72 % 0.71 % 3.15 % 3.62 % 12.79 % - % -
  YoY % -5.23% -342.25% -77.46% -12.98% -71.70% 0.00% -
  Horiz. % -14.15% -13.45% 5.55% 24.63% 28.30% 100.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.78 14.90 17.12 54.88 49.92 49.69 48.48 -22.15%
  YoY % -27.65% -12.97% -68.80% 9.94% 0.46% 2.50% -
  Horiz. % 22.24% 30.73% 35.31% 113.20% 102.97% 102.50% 100.00%
EPS -1.65 -1.86 1.21 6.27 5.40 12.02 4.13 -
  YoY % 11.29% -253.72% -80.70% 16.11% -55.07% 191.04% -
  Horiz. % -39.95% -45.04% 29.30% 151.82% 130.75% 291.04% 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 0.9100 1.0800 1.7000 1.9900 1.4900 0.9400 0.0000 -
  YoY % -15.74% -36.47% -14.57% 33.56% 58.51% 0.00% -
  Horiz. % 96.81% 114.89% 180.85% 211.70% 158.51% 100.00% -
Adjusted Per Share Value based on latest NOSH - 921,069
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.80 7.27 5.53 17.72 16.14 14.60 10.67 -9.65%
  YoY % -20.22% 31.46% -68.79% 9.79% 10.55% 36.83% -
  Horiz. % 54.36% 68.13% 51.83% 166.07% 151.27% 136.83% 100.00%
EPS -0.89 -0.91 0.39 2.02 1.75 3.53 1.21 -
  YoY % 2.20% -333.33% -80.69% 15.43% -50.42% 191.74% -
  Horiz. % -73.55% -75.21% 32.23% 166.94% 144.63% 291.74% 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 0.4898 0.5273 0.5490 0.6426 0.4816 0.2761 0.0000 -
  YoY % -7.11% -3.95% -14.57% 33.43% 74.43% 0.00% -
  Horiz. % 177.40% 190.98% 198.84% 232.74% 174.43% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.6200 1.0500 1.3900 1.4000 3.9000 3.2000 2.9000 -
P/RPS 5.75 7.05 8.12 2.55 7.81 6.44 5.98 -0.65%
  YoY % -18.44% -13.18% 218.43% -67.35% 21.27% 7.69% -
  Horiz. % 96.15% 117.89% 135.79% 42.64% 130.60% 107.69% 100.00%
P/EPS -37.58 -56.45 114.88 22.33 72.22 26.62 52.63 -
  YoY % 33.43% -149.14% 414.46% -69.08% 171.30% -49.42% -
  Horiz. % -71.40% -107.26% 218.28% 42.43% 137.22% 50.58% 100.00%
EY -2.66 -1.77 0.87 4.48 1.38 3.76 1.90 -
  YoY % -50.28% -303.45% -80.58% 224.64% -63.30% 97.89% -
  Horiz. % -140.00% -93.16% 45.79% 235.79% 72.63% 197.89% 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 0.68 0.97 0.82 0.70 2.62 3.40 0.00 -
  YoY % -29.90% 18.29% 17.14% -73.28% -22.94% 0.00% -
  Horiz. % 20.00% 28.53% 24.12% 20.59% 77.06% 100.00% -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 24/05/11 27/05/10 27/05/09 29/05/08 30/05/07 30/05/06 -
Price 0.5400 0.9900 1.1800 2.6200 4.3200 3.6200 3.2200 -
P/RPS 5.01 6.64 6.89 4.77 8.65 7.29 6.64 -4.58%
  YoY % -24.55% -3.63% 44.44% -44.86% 18.66% 9.79% -
  Horiz. % 75.45% 100.00% 103.77% 71.84% 130.27% 109.79% 100.00%
P/EPS -32.73 -53.23 97.52 41.79 80.00 30.12 58.44 -
  YoY % 38.51% -154.58% 133.36% -47.76% 165.60% -48.46% -
  Horiz. % -56.01% -91.08% 166.87% 71.51% 136.89% 51.54% 100.00%
EY -3.06 -1.88 1.03 2.39 1.25 3.32 1.71 -
  YoY % -62.77% -282.52% -56.90% 91.20% -62.35% 94.15% -
  Horiz. % -178.95% -109.94% 60.23% 139.77% 73.10% 194.15% 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 0.59 0.92 0.69 1.32 2.90 3.85 0.00 -
  YoY % -35.87% 33.33% -47.73% -54.48% -24.68% 0.00% -
  Horiz. % 15.32% 23.90% 17.92% 34.29% 75.32% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers