[PENERGY] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -132.81%
YoY- 76.0%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 322,342 245,016 152,045 77,835 426,958 290,596 142,914 71.73%
PBT 22,569 10,153 223 -3,911 23,035 10,857 -13,143 -
Tax -6,628 -6,752 -2,715 -1,069 -7,856 -5,323 -4,518 29.01%
NP 15,941 3,401 -2,492 -4,980 15,179 5,534 -17,661 -
-
NP to SH 15,941 3,401 -2,492 -4,980 15,179 5,534 -17,661 -
-
Tax Rate 29.37% 66.50% 1,217.49% - 34.10% 49.03% - -
Total Cost 306,401 241,615 154,537 82,815 411,779 285,062 160,575 53.66%
-
Net Worth 388,339 372,292 369,083 372,292 381,920 378,711 359,455 5.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 12,837 6,418 6,418 6,418 12,837 6,418 - -
Div Payout % 80.53% 188.73% 0.00% 0.00% 84.58% 115.99% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 388,339 372,292 369,083 372,292 381,920 378,711 359,455 5.27%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.95% 1.39% -1.64% -6.40% 3.56% 1.90% -12.36% -
ROE 4.10% 0.91% -0.68% -1.34% 3.97% 1.46% -4.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.44 76.34 47.37 24.25 133.03 90.54 44.53 71.73%
EPS 4.97 1.06 -0.78 -1.55 4.73 1.72 -5.50 -
DPS 4.00 2.00 2.00 2.00 4.00 2.00 0.00 -
NAPS 1.21 1.16 1.15 1.16 1.19 1.18 1.12 5.27%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.18 76.15 47.26 24.19 132.70 90.32 44.42 71.72%
EPS 4.95 1.06 -0.77 -1.55 4.72 1.72 -5.49 -
DPS 3.99 1.99 1.99 1.99 3.99 1.99 0.00 -
NAPS 1.207 1.1571 1.1471 1.1571 1.187 1.177 1.1172 5.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.77 0.835 0.88 0.965 1.06 0.60 0.735 -
P/RPS 0.77 1.09 1.86 3.98 0.80 0.66 1.65 -39.75%
P/EPS 15.50 78.80 -113.33 -62.19 22.41 34.80 -13.36 -
EY 6.45 1.27 -0.88 -1.61 4.46 2.87 -7.49 -
DY 5.19 2.40 2.27 2.07 3.77 3.33 0.00 -
P/NAPS 0.64 0.72 0.77 0.83 0.89 0.51 0.66 -2.02%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 18/11/21 24/08/21 18/05/21 22/02/21 23/11/20 19/08/20 -
Price 0.87 0.805 0.78 0.965 1.07 0.685 0.635 -
P/RPS 0.87 1.05 1.65 3.98 0.80 0.76 1.43 -28.13%
P/EPS 17.52 75.97 -100.46 -62.19 22.62 39.73 -11.54 -
EY 5.71 1.32 -1.00 -1.61 4.42 2.52 -8.67 -
DY 4.60 2.48 2.56 2.07 3.74 2.92 0.00 -
P/NAPS 0.72 0.69 0.68 0.83 0.90 0.58 0.57 16.80%

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