[PENERGY] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.01%
YoY- 47.21%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 363,008 391,792 452,924 652,934 599,532 567,456 476,292 -16.52%
PBT -47,317 -31,614 -28,012 59,425 65,302 43,958 11,336 -
Tax -1,909 -362 -296 -8,270 -16,120 -10,000 -3,000 -25.95%
NP -49,226 -31,976 -28,308 51,155 49,182 33,958 8,336 -
-
NP to SH -49,226 -31,976 -28,308 51,155 49,182 33,958 8,336 -
-
Tax Rate - - - 13.92% 24.69% 22.75% 26.46% -
Total Cost 412,234 423,768 481,232 601,779 550,349 533,498 467,956 -8.08%
-
Net Worth 497,592 512,920 531,575 545,069 555,497 534,032 516,190 -2.41%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,841 - - 32,062 25,687 - - -
Div Payout % 0.00% - - 62.68% 52.23% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 497,592 512,920 531,575 545,069 555,497 534,032 516,190 -2.41%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -13.56% -8.16% -6.25% 7.83% 8.20% 5.98% 1.75% -
ROE -9.89% -6.23% -5.33% 9.39% 8.85% 6.36% 1.61% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 113.08 122.22 141.44 203.64 186.71 176.39 148.56 -16.59%
EPS -15.33 -9.96 -8.84 15.94 15.32 10.56 2.60 -
DPS 4.00 0.00 0.00 10.00 8.00 0.00 0.00 -
NAPS 1.55 1.60 1.66 1.70 1.73 1.66 1.61 -2.49%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 112.82 121.77 140.77 202.93 186.33 176.37 148.03 -16.52%
EPS -15.30 -9.94 -8.80 15.90 15.29 10.55 2.59 -
DPS 3.99 0.00 0.00 9.97 7.98 0.00 0.00 -
NAPS 1.5465 1.5942 1.6521 1.6941 1.7265 1.6598 1.6043 -2.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.02 1.23 1.26 1.26 1.11 1.19 1.39 -
P/RPS 0.90 1.01 0.89 0.62 0.59 0.67 0.94 -2.84%
P/EPS -6.65 -12.33 -14.25 7.90 7.25 11.27 53.46 -
EY -15.03 -8.11 -7.02 12.66 13.80 8.87 1.87 -
DY 3.92 0.00 0.00 7.94 7.21 0.00 0.00 -
P/NAPS 0.66 0.77 0.76 0.74 0.64 0.72 0.86 -16.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 27/05/16 23/02/16 26/11/15 21/08/15 21/05/15 -
Price 0.98 1.03 1.27 1.30 1.38 0.95 1.46 -
P/RPS 0.87 0.84 0.90 0.64 0.74 0.54 0.98 -7.61%
P/EPS -6.39 -10.33 -14.37 8.15 9.01 9.00 56.15 -
EY -15.65 -9.68 -6.96 12.27 11.10 11.11 1.78 -
DY 4.08 0.00 0.00 7.69 5.80 0.00 0.00 -
P/NAPS 0.63 0.64 0.77 0.76 0.80 0.57 0.91 -21.68%

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