[PENERGY] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 174.29%
YoY- -75.73%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 245,016 152,045 77,835 426,958 290,596 142,914 72,386 125.27%
PBT 10,153 223 -3,911 23,035 10,857 -13,143 -20,747 -
Tax -6,752 -2,715 -1,069 -7,856 -5,323 -4,518 0 -
NP 3,401 -2,492 -4,980 15,179 5,534 -17,661 -20,747 -
-
NP to SH 3,401 -2,492 -4,980 15,179 5,534 -17,661 -20,747 -
-
Tax Rate 66.50% 1,217.49% - 34.10% 49.03% - - -
Total Cost 241,615 154,537 82,815 411,779 285,062 160,575 93,133 88.69%
-
Net Worth 372,292 369,083 372,292 381,920 378,711 359,455 362,664 1.76%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,418 6,418 6,418 12,837 6,418 - - -
Div Payout % 188.73% 0.00% 0.00% 84.58% 115.99% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 372,292 369,083 372,292 381,920 378,711 359,455 362,664 1.76%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.39% -1.64% -6.40% 3.56% 1.90% -12.36% -28.66% -
ROE 0.91% -0.68% -1.34% 3.97% 1.46% -4.91% -5.72% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 76.34 47.37 24.25 133.03 90.54 44.53 22.55 125.29%
EPS 1.06 -0.78 -1.55 4.73 1.72 -5.50 -6.46 -
DPS 2.00 2.00 2.00 4.00 2.00 0.00 0.00 -
NAPS 1.16 1.15 1.16 1.19 1.18 1.12 1.13 1.76%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 76.15 47.26 24.19 132.70 90.32 44.42 22.50 125.25%
EPS 1.06 -0.77 -1.55 4.72 1.72 -5.49 -6.45 -
DPS 1.99 1.99 1.99 3.99 1.99 0.00 0.00 -
NAPS 1.1571 1.1471 1.1571 1.187 1.177 1.1172 1.1272 1.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.835 0.88 0.965 1.06 0.60 0.735 0.725 -
P/RPS 1.09 1.86 3.98 0.80 0.66 1.65 3.21 -51.29%
P/EPS 78.80 -113.33 -62.19 22.41 34.80 -13.36 -11.22 -
EY 1.27 -0.88 -1.61 4.46 2.87 -7.49 -8.92 -
DY 2.40 2.27 2.07 3.77 3.33 0.00 0.00 -
P/NAPS 0.72 0.77 0.83 0.89 0.51 0.66 0.64 8.16%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 24/08/21 18/05/21 22/02/21 23/11/20 19/08/20 15/05/20 -
Price 0.805 0.78 0.965 1.07 0.685 0.635 0.85 -
P/RPS 1.05 1.65 3.98 0.80 0.76 1.43 3.77 -57.31%
P/EPS 75.97 -100.46 -62.19 22.62 39.73 -11.54 -13.15 -
EY 1.32 -1.00 -1.61 4.42 2.52 -8.67 -7.61 -
DY 2.48 2.56 2.07 3.74 2.92 0.00 0.00 -
P/NAPS 0.69 0.68 0.83 0.90 0.58 0.57 0.75 -5.40%

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