Highlights

[PERDANA] YoY Quarter Result on 2010-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -11.14%    YoY -     -80.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 56,779 53,446 66,998 50,928 163,228 148,623 134,436 -13.37%
  YoY % 6.24% -20.23% 31.55% -68.80% 9.83% 10.55% -
  Horiz. % 42.23% 39.76% 49.84% 37.88% 121.42% 110.55% 100.00%
PBT 13,170 -7,852 -8,111 4,177 25,708 22,887 24,769 -9.98%
  YoY % 267.73% 3.19% -294.18% -83.75% 12.33% -7.60% -
  Horiz. % 53.17% -31.70% -32.75% 16.86% 103.79% 92.40% 100.00%
Tax -1,908 -223 -336 -549 -3,640 -3,027 8,306 -
  YoY % -755.61% 33.63% 38.80% 84.92% -20.25% -136.44% -
  Horiz. % -22.97% -2.68% -4.05% -6.61% -43.82% -36.44% 100.00%
NP 11,262 -8,075 -8,447 3,628 22,068 19,860 33,075 -16.42%
  YoY % 239.47% 4.40% -332.83% -83.56% 11.12% -39.95% -
  Horiz. % 34.05% -24.41% -25.54% 10.97% 66.72% 60.05% 100.00%
NP to SH 11,094 -8,180 -8,364 3,599 18,648 16,077 32,520 -16.40%
  YoY % 235.62% 2.20% -332.40% -80.70% 15.99% -50.56% -
  Horiz. % 34.11% -25.15% -25.72% 11.07% 57.34% 49.44% 100.00%
Tax Rate 14.49 % - % - % 13.14 % 14.16 % 13.23 % -33.53 % -
  YoY % 0.00% 0.00% 0.00% -7.20% 7.03% 139.46% -
  Horiz. % -43.22% 0.00% 0.00% -39.19% -42.23% -39.46% 100.00%
Total Cost 45,517 61,521 75,445 47,300 141,160 128,763 101,361 -12.48%
  YoY % -26.01% -18.46% 59.50% -66.49% 9.63% 27.03% -
  Horiz. % 44.91% 60.69% 74.43% 46.66% 139.26% 127.03% 100.00%
Net Worth 470,504 451,139 485,651 505,644 591,858 443,606 254,316 10.79%
  YoY % 4.29% -7.11% -3.95% -14.57% 33.42% 74.43% -
  Horiz. % 185.01% 177.39% 190.96% 198.83% 232.73% 174.43% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 470,504 451,139 485,651 505,644 591,858 443,606 254,316 10.79%
  YoY % 4.29% -7.11% -3.95% -14.57% 33.42% 74.43% -
  Horiz. % 185.01% 177.39% 190.96% 198.83% 232.73% 174.43% 100.00%
NOSH 495,267 495,757 449,677 297,438 297,416 297,722 270,549 10.59%
  YoY % -0.10% 10.25% 51.18% 0.01% -0.10% 10.04% -
  Horiz. % 183.06% 183.24% 166.21% 109.94% 109.93% 110.04% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 19.83 % -15.11 % -12.61 % 7.12 % 13.52 % 13.36 % 24.60 % -3.53%
  YoY % 231.24% -19.83% -277.11% -47.34% 1.20% -45.69% -
  Horiz. % 80.61% -61.42% -51.26% 28.94% 54.96% 54.31% 100.00%
ROE 2.36 % -1.81 % -1.72 % 0.71 % 3.15 % 3.62 % 12.79 % -24.53%
  YoY % 230.39% -5.23% -342.25% -77.46% -12.98% -71.70% -
  Horiz. % 18.45% -14.15% -13.45% 5.55% 24.63% 28.30% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.46 10.78 14.90 17.12 54.88 49.92 49.69 -21.67%
  YoY % 6.31% -27.65% -12.97% -68.80% 9.94% 0.46% -
  Horiz. % 23.06% 21.69% 29.99% 34.45% 110.44% 100.46% 100.00%
EPS 2.24 -1.65 -1.86 1.21 6.27 5.40 12.02 -24.40%
  YoY % 235.76% 11.29% -253.72% -80.70% 16.11% -55.07% -
  Horiz. % 18.64% -13.73% -15.47% 10.07% 52.16% 44.93% 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 0.9100 1.0800 1.7000 1.9900 1.4900 0.9400 0.18%
  YoY % 4.40% -15.74% -36.47% -14.57% 33.56% 58.51% -
  Horiz. % 101.06% 96.81% 114.89% 180.85% 211.70% 158.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.29 6.87 8.61 6.54 20.97 19.09 17.27 -13.38%
  YoY % 6.11% -20.21% 31.65% -68.81% 9.85% 10.54% -
  Horiz. % 42.21% 39.78% 49.86% 37.87% 121.42% 110.54% 100.00%
EPS 1.43 -1.05 -1.07 0.46 2.40 2.07 4.18 -16.36%
  YoY % 236.19% 1.87% -332.61% -80.83% 15.94% -50.48% -
  Horiz. % 34.21% -25.12% -25.60% 11.00% 57.42% 49.52% 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 0.6044 0.5795 0.6239 0.6495 0.7603 0.5698 0.3267 10.79%
  YoY % 4.30% -7.12% -3.94% -14.57% 33.43% 74.41% -
  Horiz. % 185.00% 177.38% 190.97% 198.81% 232.72% 174.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.3000 0.6200 1.0500 1.3900 1.4000 3.9000 3.2000 -
P/RPS 11.34 5.75 7.05 8.12 2.55 7.81 6.44 9.88%
  YoY % 97.22% -18.44% -13.18% 218.43% -67.35% 21.27% -
  Horiz. % 176.09% 89.29% 109.47% 126.09% 39.60% 121.27% 100.00%
P/EPS 58.04 -37.58 -56.45 114.88 22.33 72.22 26.62 13.86%
  YoY % 254.44% 33.43% -149.14% 414.46% -69.08% 171.30% -
  Horiz. % 218.03% -141.17% -212.06% 431.56% 83.88% 271.30% 100.00%
EY 1.72 -2.66 -1.77 0.87 4.48 1.38 3.76 -12.21%
  YoY % 164.66% -50.28% -303.45% -80.58% 224.64% -63.30% -
  Horiz. % 45.74% -70.74% -47.07% 23.14% 119.15% 36.70% 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 1.37 0.68 0.97 0.82 0.70 2.62 3.40 -14.05%
  YoY % 101.47% -29.90% 18.29% 17.14% -73.28% -22.94% -
  Horiz. % 40.29% 20.00% 28.53% 24.12% 20.59% 77.06% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 28/05/12 24/05/11 27/05/10 27/05/09 29/05/08 30/05/07 -
Price 1.8100 0.5400 0.9900 1.1800 2.6200 4.3200 3.6200 -
P/RPS 15.79 5.01 6.64 6.89 4.77 8.65 7.29 13.73%
  YoY % 215.17% -24.55% -3.63% 44.44% -44.86% 18.66% -
  Horiz. % 216.60% 68.72% 91.08% 94.51% 65.43% 118.66% 100.00%
P/EPS 80.80 -32.73 -53.23 97.52 41.79 80.00 30.12 17.86%
  YoY % 346.87% 38.51% -154.58% 133.36% -47.76% 165.60% -
  Horiz. % 268.26% -108.67% -176.73% 323.77% 138.75% 265.60% 100.00%
EY 1.24 -3.06 -1.88 1.03 2.39 1.25 3.32 -15.13%
  YoY % 140.52% -62.77% -282.52% -56.90% 91.20% -62.35% -
  Horiz. % 37.35% -92.17% -56.63% 31.02% 71.99% 37.65% 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 1.91 0.59 0.92 0.69 1.32 2.90 3.85 -11.02%
  YoY % 223.73% -35.87% 33.33% -47.73% -54.48% -24.68% -
  Horiz. % 49.61% 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.
 


 

227  265  503  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.34+0.04 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ARMADA 0.48+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers