Highlights

[PERDANA] YoY Quarter Result on 2013-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 20-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     170.14%    YoY -     235.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 42,013 69,508 87,270 56,779 53,446 66,998 50,928 -3.15%
  YoY % -39.56% -20.35% 53.70% 6.24% -20.23% 31.55% -
  Horiz. % 82.49% 136.48% 171.36% 111.49% 104.94% 131.55% 100.00%
PBT -11,785 9,582 22,363 13,170 -7,852 -8,111 4,177 -
  YoY % -222.99% -57.15% 69.80% 267.73% 3.19% -294.18% -
  Horiz. % -282.14% 229.40% 535.38% 315.30% -187.98% -194.18% 100.00%
Tax -180 -497 -348 -1,908 -223 -336 -549 -16.95%
  YoY % 63.78% -42.82% 81.76% -755.61% 33.63% 38.80% -
  Horiz. % 32.79% 90.53% 63.39% 347.54% 40.62% 61.20% 100.00%
NP -11,965 9,085 22,015 11,262 -8,075 -8,447 3,628 -
  YoY % -231.70% -58.73% 95.48% 239.47% 4.40% -332.83% -
  Horiz. % -329.80% 250.41% 606.81% 310.42% -222.57% -232.83% 100.00%
NP to SH -11,965 8,637 22,016 11,094 -8,180 -8,364 3,599 -
  YoY % -238.53% -60.77% 98.45% 235.62% 2.20% -332.40% -
  Horiz. % -332.45% 239.98% 611.73% 308.25% -227.29% -232.40% 100.00%
Tax Rate - % 5.19 % 1.56 % 14.49 % - % - % 13.14 % -
  YoY % 0.00% 232.69% -89.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 39.50% 11.87% 110.27% 0.00% 0.00% 100.00%
Total Cost 53,978 60,423 65,255 45,517 61,521 75,445 47,300 2.22%
  YoY % -10.67% -7.40% 43.36% -26.01% -18.46% 59.50% -
  Horiz. % 114.12% 127.74% 137.96% 96.23% 130.07% 159.50% 100.00%
Net Worth 677,269 693,912 577,828 470,504 451,139 485,651 505,644 4.99%
  YoY % -2.40% 20.09% 22.81% 4.29% -7.11% -3.95% -
  Horiz. % 133.94% 137.23% 114.28% 93.05% 89.22% 96.05% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 677,269 693,912 577,828 470,504 451,139 485,651 505,644 4.99%
  YoY % -2.40% 20.09% 22.81% 4.29% -7.11% -3.95% -
  Horiz. % 133.94% 137.23% 114.28% 93.05% 89.22% 96.05% 100.00%
NOSH 778,470 738,205 731,428 495,267 495,757 449,677 297,438 17.38%
  YoY % 5.45% 0.93% 47.68% -0.10% 10.25% 51.18% -
  Horiz. % 261.73% 248.19% 245.91% 166.51% 166.68% 151.18% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -28.48 % 13.07 % 25.23 % 19.83 % -15.11 % -12.61 % 7.12 % -
  YoY % -317.90% -48.20% 27.23% 231.24% -19.83% -277.11% -
  Horiz. % -400.00% 183.57% 354.35% 278.51% -212.22% -177.11% 100.00%
ROE -1.77 % 1.24 % 3.81 % 2.36 % -1.81 % -1.72 % 0.71 % -
  YoY % -242.74% -67.45% 61.44% 230.39% -5.23% -342.25% -
  Horiz. % -249.30% 174.65% 536.62% 332.39% -254.93% -242.25% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.40 9.42 11.93 11.46 10.78 14.90 17.12 -17.48%
  YoY % -42.68% -21.04% 4.10% 6.31% -27.65% -12.97% -
  Horiz. % 31.54% 55.02% 69.68% 66.94% 62.97% 87.03% 100.00%
EPS -1.54 1.17 3.01 2.24 -1.65 -1.86 1.21 -
  YoY % -231.62% -61.13% 34.38% 235.76% 11.29% -253.72% -
  Horiz. % -127.27% 96.69% 248.76% 185.12% -136.36% -153.72% 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 0.8700 0.9400 0.7900 0.9500 0.9100 1.0800 1.7000 -10.56%
  YoY % -7.45% 18.99% -16.84% 4.40% -15.74% -36.47% -
  Horiz. % 51.18% 55.29% 46.47% 55.88% 53.53% 63.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,572
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.90 3.14 3.94 2.56 2.41 3.03 2.30 -3.13%
  YoY % -39.49% -20.30% 53.91% 6.22% -20.46% 31.74% -
  Horiz. % 82.61% 136.52% 171.30% 111.30% 104.78% 131.74% 100.00%
EPS -0.54 0.39 0.99 0.50 -0.37 -0.38 0.16 -
  YoY % -238.46% -60.61% 98.00% 235.14% 2.63% -337.50% -
  Horiz. % -337.50% 243.75% 618.75% 312.50% -231.25% -237.50% 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 0.3058 0.3133 0.2609 0.2125 0.2037 0.2193 0.2283 4.99%
  YoY % -2.39% 20.08% 22.78% 4.32% -7.11% -3.94% -
  Horiz. % 133.95% 137.23% 114.28% 93.08% 89.22% 96.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.5400 1.2400 1.9100 1.3000 0.6200 1.0500 1.3900 -
P/RPS 28.54 13.17 16.01 11.34 5.75 7.05 8.12 23.28%
  YoY % 116.70% -17.74% 41.18% 97.22% -18.44% -13.18% -
  Horiz. % 351.48% 162.19% 197.17% 139.66% 70.81% 86.82% 100.00%
P/EPS -100.20 105.98 63.46 58.04 -37.58 -56.45 114.88 -
  YoY % -194.55% 67.00% 9.34% 254.44% 33.43% -149.14% -
  Horiz. % -87.22% 92.25% 55.24% 50.52% -32.71% -49.14% 100.00%
EY -1.00 0.94 1.58 1.72 -2.66 -1.77 0.87 -
  YoY % -206.38% -40.51% -8.14% 164.66% -50.28% -303.45% -
  Horiz. % -114.94% 108.05% 181.61% 197.70% -305.75% -203.45% 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 1.77 1.32 2.42 1.37 0.68 0.97 0.82 13.67%
  YoY % 34.09% -45.45% 76.64% 101.47% -29.90% 18.29% -
  Horiz. % 215.85% 160.98% 295.12% 167.07% 82.93% 118.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 22/05/14 20/05/13 28/05/12 24/05/11 27/05/10 -
Price 1.5400 1.5200 1.8200 1.8100 0.5400 0.9900 1.1800 -
P/RPS 28.54 16.14 15.25 15.79 5.01 6.64 6.89 26.70%
  YoY % 76.83% 5.84% -3.42% 215.17% -24.55% -3.63% -
  Horiz. % 414.22% 234.25% 221.34% 229.17% 72.71% 96.37% 100.00%
P/EPS -100.20 129.91 60.47 80.80 -32.73 -53.23 97.52 -
  YoY % -177.13% 114.83% -25.16% 346.87% 38.51% -154.58% -
  Horiz. % -102.75% 133.21% 62.01% 82.85% -33.56% -54.58% 100.00%
EY -1.00 0.77 1.65 1.24 -3.06 -1.88 1.03 -
  YoY % -229.87% -53.33% 33.06% 140.52% -62.77% -282.52% -
  Horiz. % -97.09% 74.76% 160.19% 120.39% -297.09% -182.52% 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 1.77 1.62 2.30 1.91 0.59 0.92 0.69 16.98%
  YoY % 9.26% -29.57% 20.42% 223.73% -35.87% 33.33% -
  Horiz. % 256.52% 234.78% 333.33% 276.81% 85.51% 133.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS