[PENERGY] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -7.49%
YoY- 172.87%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 599,532 567,456 476,292 624,423 628,002 487,912 466,328 18.21%
PBT 65,302 43,958 11,336 21,780 26,465 23,568 4,040 538.20%
Tax -16,120 -10,000 -3,000 12,956 10,716 -5,558 -36 5731.26%
NP 49,182 33,958 8,336 34,736 37,181 18,010 4,004 431.55%
-
NP to SH 49,182 33,958 8,336 34,750 37,565 18,372 4,460 394.70%
-
Tax Rate 24.69% 22.75% 26.46% -59.49% -40.49% 23.58% 0.89% -
Total Cost 550,349 533,498 467,956 589,687 590,821 469,902 462,324 12.30%
-
Net Worth 555,497 534,032 516,190 514,781 504,944 485,546 474,671 11.04%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 25,687 - - 6,434 - - - -
Div Payout % 52.23% - - 18.52% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 555,497 534,032 516,190 514,781 504,944 485,546 474,671 11.04%
NOSH 321,750 321,750 321,750 321,738 321,620 321,750 321,750 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.20% 5.98% 1.75% 5.56% 5.92% 3.69% 0.86% -
ROE 8.85% 6.36% 1.61% 6.75% 7.44% 3.78% 0.94% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 186.71 176.39 148.56 194.08 195.26 151.74 146.38 17.59%
EPS 15.32 10.56 2.60 10.80 11.68 5.72 1.40 392.17%
DPS 8.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.73 1.66 1.61 1.60 1.57 1.51 1.49 10.45%
Adjusted Per Share Value based on latest NOSH - 322,363
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 186.33 176.37 148.03 194.07 195.18 151.64 144.93 18.21%
EPS 15.29 10.55 2.59 10.80 11.68 5.71 1.39 393.88%
DPS 7.98 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.7265 1.6598 1.6043 1.5999 1.5694 1.5091 1.4753 11.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.11 1.19 1.39 1.73 2.83 3.07 2.35 -
P/RPS 0.59 0.67 0.94 0.89 1.45 2.02 1.61 -48.75%
P/EPS 7.25 11.27 53.46 16.02 24.23 53.73 167.86 -87.66%
EY 13.80 8.87 1.87 6.24 4.13 1.86 0.60 707.21%
DY 7.21 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.86 1.08 1.80 2.03 1.58 -45.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 21/08/15 21/05/15 25/02/15 21/11/14 21/08/14 27/05/14 -
Price 1.38 0.95 1.46 1.60 2.02 2.86 2.65 -
P/RPS 0.74 0.54 0.98 0.82 1.03 1.88 1.81 -44.88%
P/EPS 9.01 9.00 56.15 14.81 17.29 50.06 189.29 -86.84%
EY 11.10 11.11 1.78 6.75 5.78 2.00 0.53 658.39%
DY 5.80 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.91 1.00 1.29 1.89 1.78 -41.29%

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