Highlights

[PERDANA] YoY TTM Result on 2010-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -51.33%    YoY -     -84.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 262,873 242,312 270,957 493,384 708,858 679,370 580,155 -12.35%
  YoY % 8.49% -10.57% -45.08% -30.40% 4.34% 17.10% -
  Horiz. % 45.31% 41.77% 46.70% 85.04% 122.18% 117.10% 100.00%
PBT 18,741 -68,623 -85,185 27,170 122,302 166,801 78,519 -21.22%
  YoY % 127.31% 19.44% -413.53% -77.78% -26.68% 112.43% -
  Horiz. % 23.87% -87.40% -108.49% 34.60% 155.76% 212.43% 100.00%
Tax -2,839 -411 704 -9,260 -15,516 -14,315 762 -
  YoY % -590.75% -158.38% 107.60% 40.32% -8.39% -1,978.61% -
  Horiz. % -372.57% -53.94% 92.39% -1,215.22% -2,036.22% -1,878.61% 100.00%
NP 15,902 -69,034 -84,481 17,910 106,786 152,486 79,281 -23.47%
  YoY % 123.04% 18.28% -571.70% -83.23% -29.97% 92.34% -
  Horiz. % 20.06% -87.08% -106.56% 22.59% 134.69% 192.34% 100.00%
NP to SH 15,605 -68,987 -83,965 14,268 90,239 139,266 78,742 -23.63%
  YoY % 122.62% 17.84% -688.48% -84.19% -35.20% 76.86% -
  Horiz. % 19.82% -87.61% -106.63% 18.12% 114.60% 176.86% 100.00%
Tax Rate 15.15 % - % - % 34.08 % 12.69 % 8.58 % -0.97 % -
  YoY % 0.00% 0.00% 0.00% 168.56% 47.90% 984.54% -
  Horiz. % -1,561.86% 0.00% 0.00% -3,513.40% -1,308.25% -884.54% 100.00%
Total Cost 246,971 311,346 355,438 475,474 602,072 526,884 500,874 -11.11%
  YoY % -20.68% -12.40% -25.25% -21.03% 14.27% 5.19% -
  Horiz. % 49.31% 62.16% 70.96% 94.93% 120.20% 105.19% 100.00%
Net Worth 470,504 451,139 485,651 505,644 591,858 443,606 254,316 10.79%
  YoY % 4.29% -7.11% -3.95% -14.57% 33.42% 74.43% -
  Horiz. % 185.01% 177.39% 190.96% 198.83% 232.73% 174.43% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 0 0 0 5,955 5,952 7,440 5,414 -
  YoY % 0.00% 0.00% 0.00% 0.07% -20.00% 37.42% -
  Horiz. % 0.00% 0.00% 0.00% 110.00% 109.93% 137.42% 100.00%
Div Payout % - % - % - % 41.74 % 6.60 % 5.34 % 6.88 % -
  YoY % 0.00% 0.00% 0.00% 532.42% 23.60% -22.38% -
  Horiz. % 0.00% 0.00% 0.00% 606.69% 95.93% 77.62% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 470,504 451,139 485,651 505,644 591,858 443,606 254,316 10.79%
  YoY % 4.29% -7.11% -3.95% -14.57% 33.42% 74.43% -
  Horiz. % 185.01% 177.39% 190.96% 198.83% 232.73% 174.43% 100.00%
NOSH 495,267 495,757 449,677 297,438 297,416 297,722 270,549 10.59%
  YoY % -0.10% 10.25% 51.18% 0.01% -0.10% 10.04% -
  Horiz. % 183.06% 183.24% 166.21% 109.94% 109.93% 110.04% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.05 % -28.49 % -31.18 % 3.63 % 15.06 % 22.45 % 13.67 % -12.69%
  YoY % 121.24% 8.63% -958.95% -75.90% -32.92% 64.23% -
  Horiz. % 44.26% -208.41% -228.09% 26.55% 110.17% 164.23% 100.00%
ROE 3.32 % -15.29 % -17.29 % 2.82 % 15.25 % 31.39 % 30.96 % -31.05%
  YoY % 121.71% 11.57% -713.12% -81.51% -51.42% 1.39% -
  Horiz. % 10.72% -49.39% -55.85% 9.11% 49.26% 101.39% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 53.08 48.88 60.26 165.88 238.34 228.19 214.44 -20.74%
  YoY % 8.59% -18.88% -63.67% -30.40% 4.45% 6.41% -
  Horiz. % 24.75% 22.79% 28.10% 77.35% 111.15% 106.41% 100.00%
EPS 3.15 -13.92 -18.67 4.80 30.34 46.78 29.10 -30.94%
  YoY % 122.63% 25.44% -488.96% -84.18% -35.14% 60.76% -
  Horiz. % 10.82% -47.84% -64.16% 16.49% 104.26% 160.76% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 2.50 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% 25.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 125.00% 100.00%
NAPS 0.9500 0.9100 1.0800 1.7000 1.9900 1.4900 0.9400 0.18%
  YoY % 4.40% -15.74% -36.47% -14.57% 33.56% 58.51% -
  Horiz. % 101.06% 96.81% 114.89% 180.85% 211.70% 158.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,204,540
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.92 10.99 12.29 22.38 32.15 30.82 26.32 -12.36%
  YoY % 8.46% -10.58% -45.08% -30.39% 4.32% 17.10% -
  Horiz. % 45.29% 41.76% 46.69% 85.03% 122.15% 117.10% 100.00%
EPS 0.71 -3.13 -3.81 0.65 4.09 6.32 3.57 -23.58%
  YoY % 122.68% 17.85% -686.15% -84.11% -35.28% 77.03% -
  Horiz. % 19.89% -87.68% -106.72% 18.21% 114.57% 177.03% 100.00%
DPS 0.00 0.00 0.00 0.27 0.27 0.34 0.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.59% 36.00% -
  Horiz. % 0.00% 0.00% 0.00% 108.00% 108.00% 136.00% 100.00%
NAPS 0.2134 0.2046 0.2203 0.2294 0.2685 0.2012 0.1154 10.78%
  YoY % 4.30% -7.13% -3.97% -14.56% 33.45% 74.35% -
  Horiz. % 184.92% 177.30% 190.90% 198.79% 232.67% 174.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.3000 0.6200 1.0500 1.3900 1.4000 3.9000 3.2000 -
P/RPS 2.45 1.27 1.74 0.84 0.59 1.71 1.49 8.63%
  YoY % 92.91% -27.01% 107.14% 42.37% -65.50% 14.77% -
  Horiz. % 164.43% 85.23% 116.78% 56.38% 39.60% 114.77% 100.00%
P/EPS 41.26 -4.46 -5.62 28.98 4.61 8.34 10.99 24.64%
  YoY % 1,025.11% 20.64% -119.39% 528.63% -44.72% -24.11% -
  Horiz. % 375.43% -40.58% -51.14% 263.69% 41.95% 75.89% 100.00%
EY 2.42 -22.44 -17.78 3.45 21.67 11.99 9.10 -19.79%
  YoY % 110.78% -26.21% -615.36% -84.08% 80.73% 31.76% -
  Horiz. % 26.59% -246.59% -195.38% 37.91% 238.13% 131.76% 100.00%
DY 0.00 0.00 0.00 1.44 1.43 0.64 0.63 -
  YoY % 0.00% 0.00% 0.00% 0.70% 123.44% 1.59% -
  Horiz. % 0.00% 0.00% 0.00% 228.57% 226.98% 101.59% 100.00%
P/NAPS 1.37 0.68 0.97 0.82 0.70 2.62 3.40 -14.05%
  YoY % 101.47% -29.90% 18.29% 17.14% -73.28% -22.94% -
  Horiz. % 40.29% 20.00% 28.53% 24.12% 20.59% 77.06% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 28/05/12 24/05/11 27/05/10 27/05/09 29/05/08 30/05/07 -
Price 1.8100 0.5400 0.9900 1.1800 2.6200 4.3200 3.6200 -
P/RPS 3.41 1.10 1.64 0.71 1.10 1.89 1.69 12.40%
  YoY % 210.00% -32.93% 130.99% -35.45% -41.80% 11.83% -
  Horiz. % 201.78% 65.09% 97.04% 42.01% 65.09% 111.83% 100.00%
P/EPS 57.45 -3.88 -5.30 24.60 8.64 9.24 12.44 29.02%
  YoY % 1,580.67% 26.79% -121.54% 184.72% -6.49% -25.72% -
  Horiz. % 461.82% -31.19% -42.60% 197.75% 69.45% 74.28% 100.00%
EY 1.74 -25.77 -18.86 4.07 11.58 10.83 8.04 -22.50%
  YoY % 106.75% -36.64% -563.39% -64.85% 6.93% 34.70% -
  Horiz. % 21.64% -320.52% -234.58% 50.62% 144.03% 134.70% 100.00%
DY 0.00 0.00 0.00 1.69 0.76 0.58 0.55 -
  YoY % 0.00% 0.00% 0.00% 122.37% 31.03% 5.45% -
  Horiz. % 0.00% 0.00% 0.00% 307.27% 138.18% 105.45% 100.00%
P/NAPS 1.91 0.59 0.92 0.69 1.32 2.90 3.85 -11.02%
  YoY % 223.73% -35.87% 33.33% -47.73% -54.48% -24.68% -
  Horiz. % 49.61% 15.32% 23.90% 17.92% 34.29% 75.32% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers