Highlights

[PERDANA] YoY TTM Result on 2014-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -4.17%    YoY -     47.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 147,787 191,711 228,194 347,217 274,648 259,540 255,864 -8.73%
  YoY % -22.91% -15.99% -34.28% 26.42% 5.82% 1.44% -
  Horiz. % 57.76% 74.93% 89.19% 135.70% 107.34% 101.44% 100.00%
PBT -183,435 -35,948 -114,927 92,435 65,389 -2,281 -68,882 17.71%
  YoY % -410.28% 68.72% -224.33% 41.36% 2,966.68% 96.69% -
  Horiz. % 266.30% 52.19% 166.85% -134.19% -94.93% 3.31% 100.00%
Tax 1,487 7,902 -3,541 -1,469 -3,411 -1,154 -524 -
  YoY % -81.18% 323.16% -141.05% 56.93% -195.58% -120.23% -
  Horiz. % -283.78% -1,508.02% 675.76% 280.34% 650.95% 220.23% 100.00%
NP -181,948 -28,046 -118,468 90,966 61,978 -3,435 -69,406 17.41%
  YoY % -548.75% 76.33% -230.23% 46.77% 1,904.31% 95.05% -
  Horiz. % 262.15% 40.41% 170.69% -131.06% -89.30% 4.95% 100.00%
NP to SH -181,946 -28,040 -118,917 90,968 61,660 -3,669 -69,171 17.47%
  YoY % -548.88% 76.42% -230.72% 47.53% 1,780.57% 94.70% -
  Horiz. % 263.04% 40.54% 171.92% -131.51% -89.14% 5.30% 100.00%
Tax Rate - % - % - % 1.59 % 5.22 % - % - % -
  YoY % 0.00% 0.00% 0.00% -69.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.46% 100.00% - -
Total Cost 329,735 219,757 346,662 256,251 212,670 262,975 325,270 0.23%
  YoY % 50.05% -36.61% 35.28% 20.49% -19.13% -19.15% -
  Horiz. % 101.37% 67.56% 106.58% 78.78% 65.38% 80.85% 100.00%
Net Worth 498,221 739,547 745,886 687,512 559,874 461,064 438,434 2.15%
  YoY % -32.63% -0.85% 8.49% 22.80% 21.43% 5.16% -
  Horiz. % 113.64% 168.68% 170.12% 156.81% 127.70% 105.16% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 498,221 739,547 745,886 687,512 559,874 461,064 438,434 2.15%
  YoY % -32.63% -0.85% 8.49% 22.80% 21.43% 5.16% -
  Horiz. % 113.64% 168.68% 170.12% 156.81% 127.70% 105.16% 100.00%
NOSH 778,470 778,470 776,964 739,261 727,109 495,768 461,509 9.10%
  YoY % 0.00% 0.19% 5.10% 1.67% 46.66% 7.42% -
  Horiz. % 168.68% 168.68% 168.35% 160.18% 157.55% 107.42% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -123.12 % -14.63 % -51.92 % 26.20 % 22.57 % -1.32 % -27.13 % 28.64%
  YoY % -741.56% 71.82% -298.17% 16.08% 1,809.85% 95.13% -
  Horiz. % 453.81% 53.93% 191.37% -96.57% -83.19% 4.87% 100.00%
ROE -36.52 % -3.79 % -15.94 % 13.23 % 11.01 % -0.80 % -15.78 % 15.00%
  YoY % -863.59% 76.22% -220.48% 20.16% 1,476.25% 94.93% -
  Horiz. % 231.43% 24.02% 101.01% -83.84% -69.77% 5.07% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.98 24.63 29.37 46.97 37.77 52.35 55.44 -16.35%
  YoY % -22.94% -16.14% -37.47% 24.36% -27.85% -5.57% -
  Horiz. % 34.24% 44.43% 52.98% 84.72% 68.13% 94.43% 100.00%
EPS -23.37 -3.60 -15.31 12.31 8.48 -0.74 -14.99 7.67%
  YoY % -549.17% 76.49% -224.37% 45.17% 1,245.95% 95.06% -
  Horiz. % 155.90% 24.02% 102.13% -82.12% -56.57% 4.94% 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 0.6400 0.9500 0.9600 0.9300 0.7700 0.9300 0.9500 -6.37%
  YoY % -32.63% -1.04% 3.23% 20.78% -17.20% -2.11% -
  Horiz. % 67.37% 100.00% 101.05% 97.89% 81.05% 97.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,572
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.67 8.66 10.30 15.68 12.40 11.72 11.55 -8.74%
  YoY % -22.98% -15.92% -34.31% 26.45% 5.80% 1.47% -
  Horiz. % 57.75% 74.98% 89.18% 135.76% 107.36% 101.47% 100.00%
EPS -8.22 -1.27 -5.37 4.11 2.78 -0.17 -3.12 17.50%
  YoY % -547.24% 76.35% -230.66% 47.84% 1,735.29% 94.55% -
  Horiz. % 263.46% 40.71% 172.12% -131.73% -89.10% 5.45% 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 0.2250 0.3339 0.3368 0.3104 0.2528 0.2082 0.1980 2.15%
  YoY % -32.61% -0.86% 8.51% 22.78% 21.42% 5.15% -
  Horiz. % 113.64% 168.64% 170.10% 156.77% 127.68% 105.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.3250 1.5400 1.5400 1.1100 1.5900 1.0800 0.7900 -
P/RPS 1.71 6.25 5.24 2.36 4.21 2.06 1.42 3.14%
  YoY % -72.64% 19.27% 122.03% -43.94% 104.37% 45.07% -
  Horiz. % 120.42% 440.14% 369.01% 166.20% 296.48% 145.07% 100.00%
P/EPS -1.39 -42.75 -10.06 9.02 18.75 -145.93 -5.27 -19.90%
  YoY % 96.75% -324.95% -211.53% -51.89% 112.85% -2,669.07% -
  Horiz. % 26.38% 811.20% 190.89% -171.16% -355.79% 2,769.07% 100.00%
EY -71.91 -2.34 -9.94 11.09 5.33 -0.69 -18.97 24.84%
  YoY % -2,973.08% 76.46% -189.63% 108.07% 872.46% 96.36% -
  Horiz. % 379.07% 12.34% 52.40% -58.46% -28.10% 3.64% 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 0.51 1.62 1.60 1.19 2.06 1.16 0.83 -7.79%
  YoY % -68.52% 1.25% 34.45% -42.23% 77.59% 39.76% -
  Horiz. % 61.45% 195.18% 192.77% 143.37% 248.19% 139.76% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 21/02/17 24/02/16 23/02/15 25/02/14 25/02/13 29/02/12 -
Price 0.3250 1.5400 1.5400 1.1900 1.9500 1.1500 0.7500 -
P/RPS 1.71 6.25 5.24 2.53 5.16 2.20 1.35 4.01%
  YoY % -72.64% 19.27% 107.11% -50.97% 134.55% 62.96% -
  Horiz. % 126.67% 462.96% 388.15% 187.41% 382.22% 162.96% 100.00%
P/EPS -1.39 -42.75 -10.06 9.67 22.99 -155.39 -5.00 -19.20%
  YoY % 96.75% -324.95% -204.03% -57.94% 114.80% -3,007.80% -
  Horiz. % 27.80% 855.00% 201.20% -193.40% -459.80% 3,107.80% 100.00%
EY -71.91 -2.34 -9.94 10.34 4.35 -0.64 -19.98 23.77%
  YoY % -2,973.08% 76.46% -196.13% 137.70% 779.69% 96.80% -
  Horiz. % 359.91% 11.71% 49.75% -51.75% -21.77% 3.20% 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 0.51 1.62 1.60 1.28 2.53 1.24 0.79 -7.03%
  YoY % -68.52% 1.25% 25.00% -49.41% 104.03% 56.96% -
  Horiz. % 64.56% 205.06% 202.53% 162.03% 320.25% 156.96% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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