[PENERGY] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -232.68%
YoY- -1309.74%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 426,958 387,461 285,828 289,544 592,883 624,689 499,020 -9.83%
PBT 23,035 14,476 -26,286 -82,988 63,058 54,493 31,658 -19.02%
Tax -7,856 -7,097 -9,036 0 -511 0 0 -
NP 15,179 7,378 -35,322 -82,988 62,547 54,493 31,658 -38.60%
-
NP to SH 15,179 7,378 -35,322 -82,988 62,547 54,493 31,658 -38.60%
-
Tax Rate 34.10% 49.03% - - 0.81% 0.00% 0.00% -
Total Cost 411,779 380,082 321,150 372,532 530,336 570,196 467,362 -8.05%
-
Net Worth 381,920 378,711 359,455 362,664 381,920 369,083 349,826 5.99%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 12,837 8,558 - - 19,256 17,116 12,837 0.00%
Div Payout % 84.58% 115.99% - - 30.79% 31.41% 40.55% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 381,920 378,711 359,455 362,664 381,920 369,083 349,826 5.99%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.56% 1.90% -12.36% -28.66% 10.55% 8.72% 6.34% -
ROE 3.97% 1.95% -9.83% -22.88% 16.38% 14.76% 9.05% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 133.03 120.73 89.06 90.22 184.73 194.64 155.49 -9.83%
EPS 4.73 2.29 -11.00 -25.84 19.49 16.97 9.86 -38.58%
DPS 4.00 2.67 0.00 0.00 6.00 5.33 4.00 0.00%
NAPS 1.19 1.18 1.12 1.13 1.19 1.15 1.09 5.99%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 132.70 120.42 88.84 89.99 184.27 194.15 155.10 -9.83%
EPS 4.72 2.29 -10.98 -25.79 19.44 16.94 9.84 -38.58%
DPS 3.99 2.66 0.00 0.00 5.98 5.32 3.99 0.00%
NAPS 1.187 1.177 1.1172 1.1272 1.187 1.1471 1.0873 5.99%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.06 0.60 0.735 0.725 1.36 1.07 0.775 -
P/RPS 0.80 0.50 0.83 0.80 0.74 0.55 0.50 36.60%
P/EPS 22.41 26.10 -6.68 -2.80 6.98 6.30 7.86 100.43%
EY 4.46 3.83 -14.97 -35.67 14.33 15.87 12.73 -50.14%
DY 3.77 4.44 0.00 0.00 4.41 4.98 5.16 -18.80%
P/NAPS 0.89 0.51 0.66 0.64 1.14 0.93 0.71 16.17%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 19/08/20 15/05/20 17/02/20 21/11/19 29/08/19 -
Price 1.07 0.685 0.635 0.85 1.29 1.74 0.74 -
P/RPS 0.80 0.57 0.71 0.94 0.70 0.89 0.48 40.35%
P/EPS 22.62 29.79 -5.77 -3.29 6.62 10.25 7.50 108.05%
EY 4.42 3.36 -17.33 -30.42 15.11 9.76 13.33 -51.93%
DY 3.74 3.89 0.00 0.00 4.65 3.07 5.41 -21.72%
P/NAPS 0.90 0.58 0.57 0.75 1.08 1.51 0.68 20.44%

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