Highlights

[PERDANA] YoY Quarter Result on 2012-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     84.20%    YoY -     2.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 69,508 87,270 56,779 53,446 66,998 50,928 163,228 -13.26%
  YoY % -20.35% 53.70% 6.24% -20.23% 31.55% -68.80% -
  Horiz. % 42.58% 53.47% 34.79% 32.74% 41.05% 31.20% 100.00%
PBT 9,582 22,363 13,170 -7,852 -8,111 4,177 25,708 -15.16%
  YoY % -57.15% 69.80% 267.73% 3.19% -294.18% -83.75% -
  Horiz. % 37.27% 86.99% 51.23% -30.54% -31.55% 16.25% 100.00%
Tax -497 -348 -1,908 -223 -336 -549 -3,640 -28.23%
  YoY % -42.82% 81.76% -755.61% 33.63% 38.80% 84.92% -
  Horiz. % 13.65% 9.56% 52.42% 6.13% 9.23% 15.08% 100.00%
NP 9,085 22,015 11,262 -8,075 -8,447 3,628 22,068 -13.74%
  YoY % -58.73% 95.48% 239.47% 4.40% -332.83% -83.56% -
  Horiz. % 41.17% 99.76% 51.03% -36.59% -38.28% 16.44% 100.00%
NP to SH 8,637 22,016 11,094 -8,180 -8,364 3,599 18,648 -12.03%
  YoY % -60.77% 98.45% 235.62% 2.20% -332.40% -80.70% -
  Horiz. % 46.32% 118.06% 59.49% -43.87% -44.85% 19.30% 100.00%
Tax Rate 5.19 % 1.56 % 14.49 % - % - % 13.14 % 14.16 % -15.40%
  YoY % 232.69% -89.23% 0.00% 0.00% 0.00% -7.20% -
  Horiz. % 36.65% 11.02% 102.33% 0.00% 0.00% 92.80% 100.00%
Total Cost 60,423 65,255 45,517 61,521 75,445 47,300 141,160 -13.18%
  YoY % -7.40% 43.36% -26.01% -18.46% 59.50% -66.49% -
  Horiz. % 42.80% 46.23% 32.24% 43.58% 53.45% 33.51% 100.00%
Net Worth 693,912 577,828 470,504 451,139 485,651 505,644 591,858 2.69%
  YoY % 20.09% 22.81% 4.29% -7.11% -3.95% -14.57% -
  Horiz. % 117.24% 97.63% 79.50% 76.22% 82.06% 85.43% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 693,912 577,828 470,504 451,139 485,651 505,644 591,858 2.69%
  YoY % 20.09% 22.81% 4.29% -7.11% -3.95% -14.57% -
  Horiz. % 117.24% 97.63% 79.50% 76.22% 82.06% 85.43% 100.00%
NOSH 738,205 731,428 495,267 495,757 449,677 297,438 297,416 16.35%
  YoY % 0.93% 47.68% -0.10% 10.25% 51.18% 0.01% -
  Horiz. % 248.21% 245.93% 166.52% 166.69% 151.19% 100.01% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.07 % 25.23 % 19.83 % -15.11 % -12.61 % 7.12 % 13.52 % -0.56%
  YoY % -48.20% 27.23% 231.24% -19.83% -277.11% -47.34% -
  Horiz. % 96.67% 186.61% 146.67% -111.76% -93.27% 52.66% 100.00%
ROE 1.24 % 3.81 % 2.36 % -1.81 % -1.72 % 0.71 % 3.15 % -14.39%
  YoY % -67.45% 61.44% 230.39% -5.23% -342.25% -77.46% -
  Horiz. % 39.37% 120.95% 74.92% -57.46% -54.60% 22.54% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.42 11.93 11.46 10.78 14.90 17.12 54.88 -25.44%
  YoY % -21.04% 4.10% 6.31% -27.65% -12.97% -68.80% -
  Horiz. % 17.16% 21.74% 20.88% 19.64% 27.15% 31.20% 100.00%
EPS 1.17 3.01 2.24 -1.65 -1.86 1.21 6.27 -24.40%
  YoY % -61.13% 34.38% 235.76% 11.29% -253.72% -80.70% -
  Horiz. % 18.66% 48.01% 35.73% -26.32% -29.67% 19.30% 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 0.9400 0.7900 0.9500 0.9100 1.0800 1.7000 1.9900 -11.75%
  YoY % 18.99% -16.84% 4.40% -15.74% -36.47% -14.57% -
  Horiz. % 47.24% 39.70% 47.74% 45.73% 54.27% 85.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.93 11.21 7.29 6.87 8.61 6.54 20.97 -13.26%
  YoY % -20.34% 53.77% 6.11% -20.21% 31.65% -68.81% -
  Horiz. % 42.58% 53.46% 34.76% 32.76% 41.06% 31.19% 100.00%
EPS 1.11 2.83 1.43 -1.05 -1.07 0.46 2.40 -12.06%
  YoY % -60.78% 97.90% 236.19% 1.87% -332.61% -80.83% -
  Horiz. % 46.25% 117.92% 59.58% -43.75% -44.58% 19.17% 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 0.8914 0.7423 0.6044 0.5795 0.6239 0.6495 0.7603 2.69%
  YoY % 20.09% 22.82% 4.30% -7.12% -3.94% -14.57% -
  Horiz. % 117.24% 97.63% 79.49% 76.22% 82.06% 85.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.2400 1.9100 1.3000 0.6200 1.0500 1.3900 1.4000 -
P/RPS 13.17 16.01 11.34 5.75 7.05 8.12 2.55 31.46%
  YoY % -17.74% 41.18% 97.22% -18.44% -13.18% 218.43% -
  Horiz. % 516.47% 627.84% 444.71% 225.49% 276.47% 318.43% 100.00%
P/EPS 105.98 63.46 58.04 -37.58 -56.45 114.88 22.33 29.62%
  YoY % 67.00% 9.34% 254.44% 33.43% -149.14% 414.46% -
  Horiz. % 474.61% 284.19% 259.92% -168.29% -252.80% 514.46% 100.00%
EY 0.94 1.58 1.72 -2.66 -1.77 0.87 4.48 -22.90%
  YoY % -40.51% -8.14% 164.66% -50.28% -303.45% -80.58% -
  Horiz. % 20.98% 35.27% 38.39% -59.38% -39.51% 19.42% 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 1.32 2.42 1.37 0.68 0.97 0.82 0.70 11.15%
  YoY % -45.45% 76.64% 101.47% -29.90% 18.29% 17.14% -
  Horiz. % 188.57% 345.71% 195.71% 97.14% 138.57% 117.14% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 20/05/13 28/05/12 24/05/11 27/05/10 27/05/09 -
Price 1.5200 1.8200 1.8100 0.5400 0.9900 1.1800 2.6200 -
P/RPS 16.14 15.25 15.79 5.01 6.64 6.89 4.77 22.52%
  YoY % 5.84% -3.42% 215.17% -24.55% -3.63% 44.44% -
  Horiz. % 338.36% 319.71% 331.03% 105.03% 139.20% 144.44% 100.00%
P/EPS 129.91 60.47 80.80 -32.73 -53.23 97.52 41.79 20.80%
  YoY % 114.83% -25.16% 346.87% 38.51% -154.58% 133.36% -
  Horiz. % 310.86% 144.70% 193.35% -78.32% -127.37% 233.36% 100.00%
EY 0.77 1.65 1.24 -3.06 -1.88 1.03 2.39 -17.20%
  YoY % -53.33% 33.06% 140.52% -62.77% -282.52% -56.90% -
  Horiz. % 32.22% 69.04% 51.88% -128.03% -78.66% 43.10% 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 2.30 1.91 0.59 0.92 0.69 1.32 3.47%
  YoY % -29.57% 20.42% 223.73% -35.87% 33.33% -47.73% -
  Horiz. % 122.73% 174.24% 144.70% 44.70% 69.70% 52.27% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers