[PERDANA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[PERDANA] PERDANA PETROLEUM BERHAD

Announcement Date

16-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -26.13%

YoY- -55.39%

Quarter Report

PERDANA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	195,345	199,624	179,198	486,265	473,386	489,966	396,477	-11.11%
YoY %	-2.14%	11.40%	-63.15%	2.72%	-3.38%	23.58%	-	-
Horiz. %	49.27%	50.35%	45.20%	122.65%	119.40%	123.58%	100.00%	-
PBT	13,439	-17,534	-53,562	44,048	82,312	119,147	52,749	-20.36%
YoY %	176.65%	67.26%	-221.60%	-46.49%	-30.92%	125.88%	-	-
Horiz. %	25.48%	-33.24%	-101.54%	83.50%	156.04%	225.88%	100.00%	-
Tax	-1,150	-113	272	-12,048	-12,377	-3,224	-14,137	-34.14%
YoY %	-917.70%	-141.54%	102.26%	2.66%	-283.90%	77.19%	-	-
Horiz. %	8.13%	0.80%	-1.92%	85.22%	87.55%	22.81%	100.00%	-
NP	12,289	-17,647	-53,290	32,000	69,935	115,923	38,612	-17.35%
YoY %	169.64%	66.88%	-266.53%	-54.24%	-39.67%	200.23%	-	-
Horiz. %	31.83%	-45.70%	-138.01%	82.88%	181.12%	300.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,147	-17,410	-53,114	25,267	56,634	110,650	38,527	-17.48%
YoY %	169.77%	67.22%	-310.21%	-55.39%	-48.82%	187.20%	-	-
Horiz. %	31.53%	-45.19%	-137.86%	65.58%	147.00%	287.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.56%	-	-	27.35%	15.04%	2.71%	26.80%	-
YoY %	0.00%	-	-	81.85%	454.98%	-89.89%	-	-
Horiz. %	31.94%	-	-	102.05%	56.12%	10.11%	100.00%	-
Total Cost	183,056	217,271	232,488	454,265	403,451	374,043	357,865	-10.56%
YoY %	-15.75%	-6.55%	-48.82%	12.59%	7.86%	4.52%	-	-
Horiz. %	51.15%	60.71%	64.97%	126.94%	112.74%	104.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	475,964	494,857	430,570	568,433	511,878	381,551	229,375	12.92%
YoY %	-3.82%	14.93%	-24.25%	11.05%	34.16%	66.34%	-	-
Horiz. %	207.50%	215.74%	187.71%	247.82%	223.16%	166.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	475,964	494,857	430,570	568,433	511,878	381,551	229,375	12.92%
YoY %	-3.82%	14.93%	-24.25%	11.05%	34.16%	66.34%	-	-
Horiz. %	207.50%	215.74%	187.71%	247.82%	223.16%	166.34%	100.00%	-
NOSH	495,795	449,870	307,550	297,608	297,603	284,740	202,987	16.03%
YoY %	10.21%	46.28%	3.34%	0.00%	4.52%	40.27%	-	-
Horiz. %	244.25%	221.63%	151.51%	146.61%	146.61%	140.27%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	6.29%	-8.84%	-29.74%	6.58%	14.77%	23.66%	9.74%	-
YoY %	171.15%	70.28%	-551.98%	-55.45%	-37.57%	142.92%	-	-
Horiz. %	64.58%	-90.76%	-305.34%	67.56%	151.64%	242.92%	100.00%	-
ROE	2.55%	-3.52%	-12.34%	4.45%	11.06%	29.00%	16.80%	-
YoY %	172.44%	71.47%	-377.30%	-59.76%	-61.86%	72.62%	-	-
Horiz. %	15.18%	-20.95%	-73.45%	26.49%	65.83%	172.62%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	39.40	44.37	58.27	163.39	159.07	172.07	195.32	-23.39%
YoY %	-11.20%	-23.85%	-64.34%	2.72%	-7.56%	-11.90%	-	-
Horiz. %	20.17%	22.72%	29.83%	83.65%	81.44%	88.10%	100.00%	-
EPS	2.45	-3.87	-17.27	8.49	19.03	38.86	18.98	-28.88%
YoY %	163.31%	77.59%	-303.42%	-55.39%	-51.03%	104.74%	-	-
Horiz. %	12.91%	-20.39%	-90.99%	44.73%	100.26%	204.74%	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	0.96	1.10	1.40	1.91	1.72	1.34	1.13	-2.67%
YoY %	-12.73%	-21.43%	-26.70%	11.05%	28.36%	18.58%	-	-
Horiz. %	84.96%	97.35%	123.89%	169.03%	152.21%	118.58%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 297,933
RPS	8.77	8.96	8.05	21.83	21.26	22.00	17.80	-11.11%
YoY %	-2.12%	11.30%	-63.12%	2.68%	-3.36%	23.60%	-	-
Horiz. %	49.27%	50.34%	45.22%	122.64%	119.44%	123.60%	100.00%	-
EPS	0.55	-0.78	-2.38	1.13	2.54	4.97	1.73	-17.37%
YoY %	170.51%	67.23%	-310.62%	-55.51%	-48.89%	187.28%	-	-
Horiz. %	31.79%	-45.09%	-137.57%	65.32%	146.82%	287.28%	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	0.2137	0.2222	0.1933	0.2552	0.2298	0.1713	0.103	12.92%
YoY %	-3.83%	14.95%	-24.26%	11.05%	34.15%	66.31%	-	-
Horiz. %	207.48%	215.73%	187.67%	247.77%	223.11%	166.31%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.87	0.60	0.85	2.53	2.84	5.10	3.38	-
P/RPS	2.21	1.35	1.46	1.55	1.79	2.96	1.73	4.16%
YoY %	63.70%	-7.53%	-5.81%	-13.41%	-39.53%	71.10%	-	-
Horiz. %	127.75%	78.03%	84.39%	89.60%	103.47%	171.10%	100.00%	-
P/EPS	35.51	-15.50	-4.92	29.80	14.92	13.12	17.81	12.17%
YoY %	329.10%	-215.04%	-116.51%	99.73%	13.72%	-26.33%	-	-
Horiz. %	199.38%	-87.03%	-27.62%	167.32%	83.77%	73.67%	100.00%	-
EY	2.82	-6.45	-20.32	3.36	6.70	7.62	5.62	-10.84%
YoY %	143.72%	68.26%	-704.76%	-49.85%	-12.07%	35.59%	-	-
Horiz. %	50.18%	-114.77%	-361.57%	59.79%	119.22%	135.59%	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	0.91	0.55	0.61	1.32	1.65	3.81	2.99	-17.96%
YoY %	65.45%	-9.84%	-53.79%	-20.00%	-56.69%	27.42%	-	-
Horiz. %	30.43%	18.39%	20.40%	44.15%	55.18%	127.42%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	06/12/12	24/11/11	24/11/10	16/11/09	27/11/08	27/11/07	28/11/06	-
Price	1.01	0.72	0.77	1.99	1.46	5.15	2.52	-
P/RPS	2.56	1.62	1.32	1.22	0.92	2.99	1.29	12.08%
YoY %	58.02%	22.73%	8.20%	32.61%	-69.23%	131.78%	-	-
Horiz. %	198.45%	125.58%	102.33%	94.57%	71.32%	231.78%	100.00%	-
P/EPS	41.22	-18.60	-4.46	23.44	7.67	13.25	13.28	20.75%
YoY %	321.61%	-317.04%	-119.03%	205.61%	-42.11%	-0.23%	-	-
Horiz. %	310.39%	-140.06%	-33.58%	176.51%	57.76%	99.77%	100.00%	-
EY	2.43	-5.37	-22.43	4.27	13.03	7.55	7.53	-17.16%
YoY %	145.25%	76.06%	-625.29%	-67.23%	72.58%	0.27%	-	-
Horiz. %	32.27%	-71.31%	-297.88%	56.71%	173.04%	100.27%	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	1.05	0.65	0.55	1.04	0.85	3.84	2.23	-11.78%
YoY %	61.54%	18.18%	-47.12%	22.35%	-77.86%	72.20%	-	-
Horiz. %	47.09%	29.15%	24.66%	46.64%	38.12%	172.20%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos