Highlights

[PERDANA] YoY TTM Result on 2011-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     49.25%    YoY -     -24.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 322,057 267,255 236,229 286,963 384,435 721,477 658,968 -11.24%
  YoY % 20.51% 13.13% -17.68% -25.35% -46.72% 9.49% -
  Horiz. % 48.87% 40.56% 35.85% 43.55% 58.34% 109.49% 100.00%
PBT 83,419 28,890 -72,380 -41,424 -28,904 113,041 170,110 -11.19%
  YoY % 188.75% 139.91% -74.73% -43.32% -125.57% -33.55% -
  Horiz. % 49.04% 16.98% -42.55% -24.35% -16.99% 66.45% 100.00%
Tax -228 -4,477 71 -1,672 -4,267 -14,864 -12,651 -48.78%
  YoY % 94.91% -6,405.63% 104.25% 60.82% 71.29% -17.49% -
  Horiz. % 1.80% 35.39% -0.56% 13.22% 33.73% 117.49% 100.00%
NP 83,191 24,413 -72,309 -43,096 -33,171 98,177 157,459 -10.08%
  YoY % 240.77% 133.76% -67.79% -29.92% -133.79% -37.65% -
  Horiz. % 52.83% 15.50% -45.92% -27.37% -21.07% 62.35% 100.00%
NP to SH 83,428 23,669 -72,259 -42,612 -34,268 84,615 139,248 -8.18%
  YoY % 252.48% 132.76% -69.57% -24.35% -140.50% -39.23% -
  Horiz. % 59.91% 17.00% -51.89% -30.60% -24.61% 60.77% 100.00%
Tax Rate 0.27 % 15.50 % - % - % - % 13.15 % 7.44 % -42.45%
  YoY % -98.26% 0.00% 0.00% 0.00% 0.00% 76.75% -
  Horiz. % 3.63% 208.33% 0.00% 0.00% 0.00% 176.75% 100.00%
Total Cost 238,866 242,842 308,538 330,059 417,606 623,300 501,509 -11.62%
  YoY % -1.64% -21.29% -6.52% -20.96% -33.00% 24.28% -
  Horiz. % 47.63% 48.42% 61.52% 65.81% 83.27% 124.28% 100.00%
Net Worth 605,841 503,699 470,572 495,236 461,348 583,015 470,027 4.32%
  YoY % 20.28% 7.04% -4.98% 7.35% -20.87% 24.04% -
  Horiz. % 128.89% 107.16% 100.12% 105.36% 98.15% 124.04% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 0 0 0 5,955 5,952 7,440 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.07% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.05% 80.00% 100.00%
Div Payout % - % - % - % - % - % 7.03 % 5.34 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 31.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 131.65% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 605,841 503,699 470,572 495,236 461,348 583,015 470,027 4.32%
  YoY % 20.28% 7.04% -4.98% 7.35% -20.87% 24.04% -
  Horiz. % 128.89% 107.16% 100.12% 105.36% 98.15% 124.04% 100.00%
NOSH 738,830 498,712 495,339 450,215 297,644 297,456 297,485 16.36%
  YoY % 48.15% 0.68% 10.02% 51.26% 0.06% -0.01% -
  Horiz. % 248.36% 167.64% 166.51% 151.34% 100.05% 99.99% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 25.83 % 9.13 % -30.61 % -15.02 % -8.63 % 13.61 % 23.89 % 1.31%
  YoY % 182.91% 129.83% -103.79% -74.04% -163.41% -43.03% -
  Horiz. % 108.12% 38.22% -128.13% -62.87% -36.12% 56.97% 100.00%
ROE 13.77 % 4.70 % -15.36 % -8.60 % -7.43 % 14.51 % 29.63 % -11.98%
  YoY % 192.98% 130.60% -78.60% -15.75% -151.21% -51.03% -
  Horiz. % 46.47% 15.86% -51.84% -29.02% -25.08% 48.97% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 43.59 53.59 47.69 63.74 129.16 242.55 221.51 -23.72%
  YoY % -18.66% 12.37% -25.18% -50.65% -46.75% 9.50% -
  Horiz. % 19.68% 24.19% 21.53% 28.78% 58.31% 109.50% 100.00%
EPS 11.29 4.75 -14.59 -9.46 -11.51 28.45 46.81 -21.09%
  YoY % 137.68% 132.56% -54.23% 17.81% -140.46% -39.22% -
  Horiz. % 24.12% 10.15% -31.17% -20.21% -24.59% 60.78% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.00% 80.00% 100.00%
NAPS 0.8200 1.0100 0.9500 1.1000 1.5500 1.9600 1.5800 -10.35%
  YoY % -18.81% 6.32% -13.64% -29.03% -20.92% 24.05% -
  Horiz. % 51.90% 63.92% 60.13% 69.62% 98.10% 124.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,204,540
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.61 12.12 10.72 13.02 17.44 32.73 29.89 -11.24%
  YoY % 20.54% 13.06% -17.67% -25.34% -46.72% 9.50% -
  Horiz. % 48.88% 40.55% 35.86% 43.56% 58.35% 109.50% 100.00%
EPS 3.78 1.07 -3.28 -1.93 -1.55 3.84 6.32 -8.21%
  YoY % 253.27% 132.62% -69.95% -24.52% -140.36% -39.24% -
  Horiz. % 59.81% 16.93% -51.90% -30.54% -24.53% 60.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.27 0.27 0.34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.59% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.41% 79.41% 100.00%
NAPS 0.2748 0.2285 0.2135 0.2246 0.2093 0.2645 0.2132 4.32%
  YoY % 20.26% 7.03% -4.94% 7.31% -20.87% 24.06% -
  Horiz. % 128.89% 107.18% 100.14% 105.35% 98.17% 124.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.8300 1.9100 0.6300 0.8700 1.3000 2.6600 3.8600 -
P/RPS 4.20 3.56 1.32 1.36 1.01 1.10 1.74 15.81%
  YoY % 17.98% 169.70% -2.94% 34.65% -8.18% -36.78% -
  Horiz. % 241.38% 204.60% 75.86% 78.16% 58.05% 63.22% 100.00%
P/EPS 16.21 40.24 -4.32 -9.19 -11.29 9.35 8.25 11.91%
  YoY % -59.72% 1,031.48% 52.99% 18.60% -220.75% 13.33% -
  Horiz. % 196.48% 487.76% -52.36% -111.39% -136.85% 113.33% 100.00%
EY 6.17 2.48 -23.16 -10.88 -8.86 10.69 12.13 -10.65%
  YoY % 148.79% 110.71% -112.87% -22.80% -182.88% -11.87% -
  Horiz. % 50.87% 20.45% -190.93% -89.69% -73.04% 88.13% 100.00%
DY 0.00 0.00 0.00 0.00 1.54 0.75 0.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 105.33% 15.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 236.92% 115.38% 100.00%
P/NAPS 2.23 1.89 0.66 0.79 0.84 1.36 2.44 -1.49%
  YoY % 17.99% 186.36% -16.46% -5.95% -38.24% -44.26% -
  Horiz. % 91.39% 77.46% 27.05% 32.38% 34.43% 55.74% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 19/08/14 20/08/13 28/08/12 18/08/11 25/08/10 26/08/09 22/08/08 -
Price 1.8300 1.8300 0.6800 0.7500 1.2300 2.4900 3.5400 -
P/RPS 4.20 3.41 1.43 1.18 0.95 1.03 1.60 17.44%
  YoY % 23.17% 138.46% 21.19% 24.21% -7.77% -35.62% -
  Horiz. % 262.50% 213.12% 89.37% 73.75% 59.38% 64.37% 100.00%
P/EPS 16.21 38.56 -4.66 -7.92 -10.68 8.75 7.56 13.55%
  YoY % -57.96% 927.47% 41.16% 25.84% -222.06% 15.74% -
  Horiz. % 214.42% 510.05% -61.64% -104.76% -141.27% 115.74% 100.00%
EY 6.17 2.59 -21.45 -12.62 -9.36 11.42 13.22 -11.92%
  YoY % 138.22% 112.07% -69.97% -34.83% -181.96% -13.62% -
  Horiz. % 46.67% 19.59% -162.25% -95.46% -70.80% 86.38% 100.00%
DY 0.00 0.00 0.00 0.00 1.63 0.80 0.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 103.75% 12.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 229.58% 112.68% 100.00%
P/NAPS 2.23 1.81 0.72 0.68 0.79 1.27 2.24 -0.07%
  YoY % 23.20% 151.39% 5.88% -13.92% -37.80% -43.30% -
  Horiz. % 99.55% 80.80% 32.14% 30.36% 35.27% 56.70% 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
 
 

145  250  407  1407 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 LAMBO-WB 0.01+0.005 
 JAKS 0.995-0.015 
 SAPNRG 0.105-0.005 
 DSONIC-WA 0.495+0.025 
 LKL 0.265+0.035 
 HUBLINE 0.0450.00 
 GAMUDA-WE 0.115-0.005 
 LAMBO 0.0150.00 
 VSOLAR 0.04+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers