[PENERGY] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 44.83%
YoY- 30.93%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 391,792 452,924 652,934 599,532 567,456 476,292 624,423 -26.72%
PBT -31,614 -28,012 59,425 65,302 43,958 11,336 21,780 -
Tax -362 -296 -8,270 -16,120 -10,000 -3,000 12,956 -
NP -31,976 -28,308 51,155 49,182 33,958 8,336 34,736 -
-
NP to SH -31,976 -28,308 51,155 49,182 33,958 8,336 34,750 -
-
Tax Rate - - 13.92% 24.69% 22.75% 26.46% -59.49% -
Total Cost 423,768 481,232 601,779 550,349 533,498 467,956 589,687 -19.78%
-
Net Worth 512,920 531,575 545,069 555,497 534,032 516,190 514,781 -0.24%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 32,062 25,687 - - 6,434 -
Div Payout % - - 62.68% 52.23% - - 18.52% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 512,920 531,575 545,069 555,497 534,032 516,190 514,781 -0.24%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,738 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -8.16% -6.25% 7.83% 8.20% 5.98% 1.75% 5.56% -
ROE -6.23% -5.33% 9.39% 8.85% 6.36% 1.61% 6.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 122.22 141.44 203.64 186.71 176.39 148.56 194.08 -26.55%
EPS -9.96 -8.84 15.94 15.32 10.56 2.60 10.80 -
DPS 0.00 0.00 10.00 8.00 0.00 0.00 2.00 -
NAPS 1.60 1.66 1.70 1.73 1.66 1.61 1.60 0.00%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 121.77 140.77 202.93 186.33 176.37 148.03 194.07 -26.72%
EPS -9.94 -8.80 15.90 15.29 10.55 2.59 10.80 -
DPS 0.00 0.00 9.97 7.98 0.00 0.00 2.00 -
NAPS 1.5942 1.6521 1.6941 1.7265 1.6598 1.6043 1.5999 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.23 1.26 1.26 1.11 1.19 1.39 1.73 -
P/RPS 1.01 0.89 0.62 0.59 0.67 0.94 0.89 8.80%
P/EPS -12.33 -14.25 7.90 7.25 11.27 53.46 16.02 -
EY -8.11 -7.02 12.66 13.80 8.87 1.87 6.24 -
DY 0.00 0.00 7.94 7.21 0.00 0.00 1.16 -
P/NAPS 0.77 0.76 0.74 0.64 0.72 0.86 1.08 -20.20%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 23/02/16 26/11/15 21/08/15 21/05/15 25/02/15 -
Price 1.03 1.27 1.30 1.38 0.95 1.46 1.60 -
P/RPS 0.84 0.90 0.64 0.74 0.54 0.98 0.82 1.62%
P/EPS -10.33 -14.37 8.15 9.01 9.00 56.15 14.81 -
EY -9.68 -6.96 12.27 11.10 11.11 1.78 6.75 -
DY 0.00 0.00 7.69 5.80 0.00 0.00 1.25 -
P/NAPS 0.64 0.77 0.76 0.80 0.57 0.91 1.00 -25.75%

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
Post a Comment