[PERDANA] YoY Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 18,928 42,013 69,508 87,270 56,779 53,446 66,998 -18.98% YoY % -54.95% -39.56% -20.35% 53.70% 6.24% -20.23% - Horiz. % 28.25% 62.71% 103.75% 130.26% 84.75% 79.77% 100.00%
PBT -45,888 -11,785 9,582 22,363 13,170 -7,852 -8,111 33.45% YoY % -289.38% -222.99% -57.15% 69.80% 267.73% 3.19% - Horiz. % 565.75% 145.30% -118.14% -275.71% -162.37% 96.81% 100.00%
Tax -24 -180 -497 -348 -1,908 -223 -336 -35.56% YoY % 86.67% 63.78% -42.82% 81.76% -755.61% 33.63% - Horiz. % 7.14% 53.57% 147.92% 103.57% 567.86% 66.37% 100.00%
NP -45,912 -11,965 9,085 22,015 11,262 -8,075 -8,447 32.56% YoY % -283.72% -231.70% -58.73% 95.48% 239.47% 4.40% - Horiz. % 543.53% 141.65% -107.55% -260.63% -133.33% 95.60% 100.00%
NP to SH -45,912 -11,965 8,637 22,016 11,094 -8,180 -8,364 32.78% YoY % -283.72% -238.53% -60.77% 98.45% 235.62% 2.20% - Horiz. % 548.92% 143.05% -103.26% -263.22% -132.64% 97.80% 100.00%
Tax Rate - % - % 5.19 % 1.56 % 14.49 % - % - % - YoY % 0.00% 0.00% 232.69% -89.23% 0.00% 0.00% - Horiz. % 0.00% 0.00% 35.82% 10.77% 100.00% - -
Total Cost 64,840 53,978 60,423 65,255 45,517 61,521 75,445 -2.49% YoY % 20.12% -10.67% -7.40% 43.36% -26.01% -18.46% - Horiz. % 85.94% 71.55% 80.09% 86.49% 60.33% 81.54% 100.00%
Net Worth 692,839 677,269 693,912 577,828 470,504 451,139 485,651 6.09% YoY % 2.30% -2.40% 20.09% 22.81% 4.29% -7.11% - Horiz. % 142.66% 139.46% 142.88% 118.98% 96.88% 92.89% 100.00%
Dividend 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 692,839 677,269 693,912 577,828 470,504 451,139 485,651 6.09% YoY % 2.30% -2.40% 20.09% 22.81% 4.29% -7.11% - Horiz. % 142.66% 139.46% 142.88% 118.98% 96.88% 92.89% 100.00%
NOSH 778,470 778,470 738,205 731,428 495,267 495,757 449,677 9.57% YoY % 0.00% 5.45% 0.93% 47.68% -0.10% 10.25% - Horiz. % 173.12% 173.12% 164.16% 162.66% 110.14% 110.25% 100.00%
Ratio Analysis 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -242.56 % -28.48 % 13.07 % 25.23 % 19.83 % -15.11 % -12.61 % 63.61% YoY % -751.69% -317.90% -48.20% 27.23% 231.24% -19.83% - Horiz. % 1,923.55% 225.85% -103.65% -200.08% -157.26% 119.83% 100.00%
ROE -6.63 % -1.77 % 1.24 % 3.81 % 2.36 % -1.81 % -1.72 % 25.19% YoY % -274.58% -242.74% -67.45% 61.44% 230.39% -5.23% - Horiz. % 385.47% 102.91% -72.09% -221.51% -137.21% 105.23% 100.00%
Per Share 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.43 5.40 9.42 11.93 11.46 10.78 14.90 -26.06% YoY % -55.00% -42.68% -21.04% 4.10% 6.31% -27.65% - Horiz. % 16.31% 36.24% 63.22% 80.07% 76.91% 72.35% 100.00%
EPS -5.89 -1.54 1.17 3.01 2.24 -1.65 -1.86 21.16% YoY % -282.47% -231.62% -61.13% 34.38% 235.76% 11.29% - Horiz. % 316.67% 82.80% -62.90% -161.83% -120.43% 88.71% 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 0.8900 0.8700 0.9400 0.7900 0.9500 0.9100 1.0800 -3.17% YoY % 2.30% -7.45% 18.99% -16.84% 4.40% -15.74% - Horiz. % 82.41% 80.56% 87.04% 73.15% 87.96% 84.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.43 5.40 8.93 11.21 7.29 6.87 8.61 -18.99% YoY % -55.00% -39.53% -20.34% 53.77% 6.11% -20.21% - Horiz. % 28.22% 62.72% 103.72% 130.20% 84.67% 79.79% 100.00%
EPS -5.89 -1.54 1.11 2.83 1.43 -1.05 -1.07 32.84% YoY % -282.47% -238.74% -60.78% 97.90% 236.19% 1.87% - Horiz. % 550.47% 143.93% -103.74% -264.49% -133.64% 98.13% 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 0.8900 0.8700 0.8914 0.7423 0.6044 0.5795 0.6239 6.09% YoY % 2.30% -2.40% 20.09% 22.82% 4.30% -7.12% - Horiz. % 142.65% 139.45% 142.88% 118.98% 96.87% 92.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5400 1.5400 1.2400 1.9100 1.3000 0.6200 1.0500 -
P/RPS 63.34 28.54 13.17 16.01 11.34 5.75 7.05 44.14% YoY % 121.93% 116.70% -17.74% 41.18% 97.22% -18.44% - Horiz. % 898.44% 404.82% 186.81% 227.09% 160.85% 81.56% 100.00%
P/EPS -26.11 -100.20 105.98 63.46 58.04 -37.58 -56.45 -12.05% YoY % 73.94% -194.55% 67.00% 9.34% 254.44% 33.43% - Horiz. % 46.25% 177.50% -187.74% -112.42% -102.82% 66.57% 100.00%
EY -3.83 -1.00 0.94 1.58 1.72 -2.66 -1.77 13.72% YoY % -283.00% -206.38% -40.51% -8.14% 164.66% -50.28% - Horiz. % 216.38% 56.50% -53.11% -89.27% -97.18% 150.28% 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 1.73 1.77 1.32 2.42 1.37 0.68 0.97 10.11% YoY % -2.26% 34.09% -45.45% 76.64% 101.47% -29.90% - Horiz. % 178.35% 182.47% 136.08% 249.48% 141.24% 70.10% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 25/05/16 21/05/15 22/05/14 20/05/13 28/05/12 24/05/11 -
Price 1.5400 1.5400 1.5200 1.8200 1.8100 0.5400 0.9900 -
P/RPS 63.34 28.54 16.14 15.25 15.79 5.01 6.64 45.58% YoY % 121.93% 76.83% 5.84% -3.42% 215.17% -24.55% - Horiz. % 953.92% 429.82% 243.07% 229.67% 237.80% 75.45% 100.00%
P/EPS -26.11 -100.20 129.91 60.47 80.80 -32.73 -53.23 -11.18% YoY % 73.94% -177.13% 114.83% -25.16% 346.87% 38.51% - Horiz. % 49.05% 188.24% -244.05% -113.60% -151.79% 61.49% 100.00%
EY -3.83 -1.00 0.77 1.65 1.24 -3.06 -1.88 12.58% YoY % -283.00% -229.87% -53.33% 33.06% 140.52% -62.77% - Horiz. % 203.72% 53.19% -40.96% -87.77% -65.96% 162.77% 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 1.73 1.77 1.62 2.30 1.91 0.59 0.92 11.09% YoY % -2.26% 9.26% -29.57% 20.42% 223.73% -35.87% - Horiz. % 188.04% 192.39% 176.09% 250.00% 207.61% 64.13% 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.
Comment
PPB Q1 2014.pdf 
