Highlights

[PERDANA] YoY Quarter Result on 2011-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     55.72%    YoY -     -332.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 87,270 56,779 53,446 66,998 50,928 163,228 148,623 -8.49%
  YoY % 53.70% 6.24% -20.23% 31.55% -68.80% 9.83% -
  Horiz. % 58.72% 38.20% 35.96% 45.08% 34.27% 109.83% 100.00%
PBT 22,363 13,170 -7,852 -8,111 4,177 25,708 22,887 -0.39%
  YoY % 69.80% 267.73% 3.19% -294.18% -83.75% 12.33% -
  Horiz. % 97.71% 57.54% -34.31% -35.44% 18.25% 112.33% 100.00%
Tax -348 -1,908 -223 -336 -549 -3,640 -3,027 -30.26%
  YoY % 81.76% -755.61% 33.63% 38.80% 84.92% -20.25% -
  Horiz. % 11.50% 63.03% 7.37% 11.10% 18.14% 120.25% 100.00%
NP 22,015 11,262 -8,075 -8,447 3,628 22,068 19,860 1.73%
  YoY % 95.48% 239.47% 4.40% -332.83% -83.56% 11.12% -
  Horiz. % 110.85% 56.71% -40.66% -42.53% 18.27% 111.12% 100.00%
NP to SH 22,016 11,094 -8,180 -8,364 3,599 18,648 16,077 5.38%
  YoY % 98.45% 235.62% 2.20% -332.40% -80.70% 15.99% -
  Horiz. % 136.94% 69.01% -50.88% -52.02% 22.39% 115.99% 100.00%
Tax Rate 1.56 % 14.49 % - % - % 13.14 % 14.16 % 13.23 % -29.96%
  YoY % -89.23% 0.00% 0.00% 0.00% -7.20% 7.03% -
  Horiz. % 11.79% 109.52% 0.00% 0.00% 99.32% 107.03% 100.00%
Total Cost 65,255 45,517 61,521 75,445 47,300 141,160 128,763 -10.71%
  YoY % 43.36% -26.01% -18.46% 59.50% -66.49% 9.63% -
  Horiz. % 50.68% 35.35% 47.78% 58.59% 36.73% 109.63% 100.00%
Net Worth 577,828 470,504 451,139 485,651 505,644 591,858 443,606 4.50%
  YoY % 22.81% 4.29% -7.11% -3.95% -14.57% 33.42% -
  Horiz. % 130.26% 106.06% 101.70% 109.48% 113.99% 133.42% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 577,828 470,504 451,139 485,651 505,644 591,858 443,606 4.50%
  YoY % 22.81% 4.29% -7.11% -3.95% -14.57% 33.42% -
  Horiz. % 130.26% 106.06% 101.70% 109.48% 113.99% 133.42% 100.00%
NOSH 731,428 495,267 495,757 449,677 297,438 297,416 297,722 16.15%
  YoY % 47.68% -0.10% 10.25% 51.18% 0.01% -0.10% -
  Horiz. % 245.67% 166.35% 166.52% 151.04% 99.90% 99.90% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 25.23 % 19.83 % -15.11 % -12.61 % 7.12 % 13.52 % 13.36 % 11.17%
  YoY % 27.23% 231.24% -19.83% -277.11% -47.34% 1.20% -
  Horiz. % 188.85% 148.43% -113.10% -94.39% 53.29% 101.20% 100.00%
ROE 3.81 % 2.36 % -1.81 % -1.72 % 0.71 % 3.15 % 3.62 % 0.86%
  YoY % 61.44% 230.39% -5.23% -342.25% -77.46% -12.98% -
  Horiz. % 105.25% 65.19% -50.00% -47.51% 19.61% 87.02% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 11.93 11.46 10.78 14.90 17.12 54.88 49.92 -21.22%
  YoY % 4.10% 6.31% -27.65% -12.97% -68.80% 9.94% -
  Horiz. % 23.90% 22.96% 21.59% 29.85% 34.29% 109.94% 100.00%
EPS 3.01 2.24 -1.65 -1.86 1.21 6.27 5.40 -9.28%
  YoY % 34.38% 235.76% 11.29% -253.72% -80.70% 16.11% -
  Horiz. % 55.74% 41.48% -30.56% -34.44% 22.41% 116.11% 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 0.7900 0.9500 0.9100 1.0800 1.7000 1.9900 1.4900 -10.03%
  YoY % -16.84% 4.40% -15.74% -36.47% -14.57% 33.56% -
  Horiz. % 53.02% 63.76% 61.07% 72.48% 114.09% 133.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 921,069
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.47 6.16 5.80 7.27 5.53 17.72 16.14 -8.50%
  YoY % 53.73% 6.21% -20.22% 31.46% -68.79% 9.79% -
  Horiz. % 58.67% 38.17% 35.94% 45.04% 34.26% 109.79% 100.00%
EPS 2.39 1.20 -0.89 -0.91 0.39 2.02 1.75 5.33%
  YoY % 99.17% 234.83% 2.20% -333.33% -80.69% 15.43% -
  Horiz. % 136.57% 68.57% -50.86% -52.00% 22.29% 115.43% 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 0.6273 0.5108 0.4898 0.5273 0.5490 0.6426 0.4816 4.50%
  YoY % 22.81% 4.29% -7.11% -3.95% -14.57% 33.43% -
  Horiz. % 130.25% 106.06% 101.70% 109.49% 114.00% 133.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.9100 1.3000 0.6200 1.0500 1.3900 1.4000 3.9000 -
P/RPS 16.01 11.34 5.75 7.05 8.12 2.55 7.81 12.70%
  YoY % 41.18% 97.22% -18.44% -13.18% 218.43% -67.35% -
  Horiz. % 204.99% 145.20% 73.62% 90.27% 103.97% 32.65% 100.00%
P/EPS 63.46 58.04 -37.58 -56.45 114.88 22.33 72.22 -2.13%
  YoY % 9.34% 254.44% 33.43% -149.14% 414.46% -69.08% -
  Horiz. % 87.87% 80.37% -52.04% -78.16% 159.07% 30.92% 100.00%
EY 1.58 1.72 -2.66 -1.77 0.87 4.48 1.38 2.28%
  YoY % -8.14% 164.66% -50.28% -303.45% -80.58% 224.64% -
  Horiz. % 114.49% 124.64% -192.75% -128.26% 63.04% 324.64% 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 2.42 1.37 0.68 0.97 0.82 0.70 2.62 -1.31%
  YoY % 76.64% 101.47% -29.90% 18.29% 17.14% -73.28% -
  Horiz. % 92.37% 52.29% 25.95% 37.02% 31.30% 26.72% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 20/05/13 28/05/12 24/05/11 27/05/10 27/05/09 29/05/08 -
Price 1.8200 1.8100 0.5400 0.9900 1.1800 2.6200 4.3200 -
P/RPS 15.25 15.79 5.01 6.64 6.89 4.77 8.65 9.91%
  YoY % -3.42% 215.17% -24.55% -3.63% 44.44% -44.86% -
  Horiz. % 176.30% 182.54% 57.92% 76.76% 79.65% 55.14% 100.00%
P/EPS 60.47 80.80 -32.73 -53.23 97.52 41.79 80.00 -4.56%
  YoY % -25.16% 346.87% 38.51% -154.58% 133.36% -47.76% -
  Horiz. % 75.59% 101.00% -40.91% -66.54% 121.90% 52.24% 100.00%
EY 1.65 1.24 -3.06 -1.88 1.03 2.39 1.25 4.73%
  YoY % 33.06% 140.52% -62.77% -282.52% -56.90% 91.20% -
  Horiz. % 132.00% 99.20% -244.80% -150.40% 82.40% 191.20% 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 2.30 1.91 0.59 0.92 0.69 1.32 2.90 -3.79%
  YoY % 20.42% 223.73% -35.87% 33.33% -47.73% -54.48% -
  Horiz. % 79.31% 65.86% 20.34% 31.72% 23.79% 45.52% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers