[PENERGY] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 206.71%
YoY- 119.85%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 283,728 119,073 624,423 471,002 243,956 116,582 490,645 -30.65%
PBT 21,979 2,834 21,780 19,849 11,784 1,010 1,284 567.65%
Tax -5,000 -750 12,956 8,037 -2,779 -9 11,253 -
NP 16,979 2,084 34,736 27,886 9,005 1,001 12,537 22.47%
-
NP to SH 16,979 2,084 34,750 28,174 9,186 1,115 12,735 21.20%
-
Tax Rate 22.75% 26.46% -59.49% -40.49% 23.58% 0.89% -876.40% -
Total Cost 266,749 116,989 589,687 443,116 234,951 115,581 478,108 -32.30%
-
Net Worth 534,032 516,190 514,781 504,944 485,546 474,671 482,013 7.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,434 - - - 3,213 -
Div Payout % - - 18.52% - - - 25.23% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 534,032 516,190 514,781 504,944 485,546 474,671 482,013 7.09%
NOSH 321,750 321,750 321,738 321,620 321,750 321,750 321,342 0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.98% 1.75% 5.56% 5.92% 3.69% 0.86% 2.56% -
ROE 3.18% 0.40% 6.75% 5.58% 1.89% 0.23% 2.64% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.19 37.14 194.08 146.45 75.87 36.60 152.69 -30.71%
EPS 5.28 0.65 10.80 8.76 2.86 0.35 4.20 16.53%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.66 1.61 1.60 1.57 1.51 1.49 1.50 7.01%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.18 37.01 194.07 146.39 75.82 36.23 152.49 -30.66%
EPS 5.28 0.65 10.80 8.76 2.86 0.35 3.96 21.20%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.6598 1.6043 1.5999 1.5694 1.5091 1.4753 1.4981 7.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.19 1.39 1.73 2.83 3.07 2.35 2.15 -
P/RPS 1.35 3.74 0.89 1.93 4.05 6.42 1.41 -2.86%
P/EPS 22.55 213.85 16.02 32.31 107.46 671.43 54.25 -44.39%
EY 4.44 0.47 6.24 3.10 0.93 0.15 1.84 80.19%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.47 -
P/NAPS 0.72 0.86 1.08 1.80 2.03 1.58 1.43 -36.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 21/05/15 25/02/15 21/11/14 21/08/14 27/05/14 25/02/14 -
Price 0.95 1.46 1.60 2.02 2.86 2.65 2.35 -
P/RPS 1.08 3.93 0.82 1.38 3.77 7.24 1.54 -21.11%
P/EPS 18.00 224.62 14.81 23.06 100.11 757.14 59.30 -54.93%
EY 5.56 0.45 6.75 4.34 1.00 0.13 1.69 121.68%
DY 0.00 0.00 1.25 0.00 0.00 0.00 0.43 -
P/NAPS 0.57 0.91 1.00 1.29 1.89 1.78 1.57 -49.20%

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