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 - 1,131,480
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.06 16.94 20.17 30.69 24.27 22.94 22.61 -8.73%
  YoY % -22.90% -16.01% -34.28% 26.45% 5.80% 1.46% -
  Horiz. % 57.76% 74.92% 89.21% 135.74% 107.34% 101.46% 100.00%
EPS -16.08 -2.48 -10.51 8.04 5.45 -0.32 -6.11 17.48%
  YoY % -548.39% 76.40% -230.72% 47.52% 1,803.12% 94.76% -
  Horiz. % 263.18% 40.59% 172.01% -131.59% -89.20% 5.24% 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 0.4403 0.6536 0.6592 0.6076 0.4948 0.4075 0.3875 2.15%
  YoY % -32.63% -0.85% 8.49% 22.80% 21.42% 5.16% -
  Horiz. % 113.63% 168.67% 170.12% 156.80% 127.69% 105.16% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers