[PENERGY] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -44.01%
YoY- 135.29%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 125,996 92,380 190,421 159,846 172,561 131,252 217,708 -30.57%
PBT 16,979 3,619 -10,521 3,712 12,983 9,712 6,825 83.70%
Tax -2,291 -1,469 -3,317 1,447 -3,919 -2,670 -2,481 -5.17%
NP 14,688 2,150 -13,838 5,159 9,064 7,042 4,344 125.44%
-
NP to SH 14,696 2,201 -13,885 5,097 9,103 7,154 4,338 125.73%
-
Tax Rate 13.49% 40.59% - -38.98% 30.19% 27.49% 36.35% -
Total Cost 111,308 90,230 204,259 154,687 163,497 124,210 213,364 -35.22%
-
Net Worth 485,578 348,313 347,314 359,788 356,391 346,990 208,811 75.61%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,143 - - - 1,044 -
Div Payout % - - 0.00% - - - 24.07% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 485,578 348,313 347,314 359,788 356,391 346,990 208,811 75.61%
NOSH 321,750 213,689 214,391 214,159 214,693 214,191 208,811 33.44%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.66% 2.33% -7.27% 3.23% 5.25% 5.37% 2.00% -
ROE 3.03% 0.63% -4.00% 1.42% 2.55% 2.06% 2.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.18 43.23 88.82 74.64 80.38 61.28 104.26 -47.95%
EPS 4.57 1.03 -6.47 2.38 4.24 3.34 2.19 63.37%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.51 1.63 1.62 1.68 1.66 1.62 1.00 31.65%
Adjusted Per Share Value based on latest NOSH - 214,159
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.16 28.71 59.18 49.68 53.63 40.79 67.66 -30.57%
EPS 4.57 0.68 -4.32 1.58 2.83 2.22 1.35 125.62%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.32 -
NAPS 1.5092 1.0826 1.0795 1.1182 1.1077 1.0784 0.649 75.61%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.12 1.33 1.57 1.84 1.47 1.04 1.14 -
P/RPS 5.41 3.08 1.77 2.47 1.83 1.70 1.09 191.25%
P/EPS 46.39 129.13 -24.24 77.31 34.67 31.14 54.87 -10.59%
EY 2.16 0.77 -4.13 1.29 2.88 3.21 1.82 12.10%
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.44 -
P/NAPS 1.40 0.82 0.97 1.10 0.89 0.64 1.14 14.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 17/05/13 28/02/13 21/11/12 14/08/12 15/05/12 23/02/12 -
Price 2.08 2.13 1.41 1.73 1.68 1.14 1.03 -
P/RPS 5.31 4.93 1.59 2.32 2.09 1.86 0.99 206.72%
P/EPS 45.51 206.80 -21.77 72.69 39.62 34.13 49.58 -5.55%
EY 2.20 0.48 -4.59 1.38 2.52 2.93 2.02 5.86%
DY 0.00 0.00 0.71 0.00 0.00 0.00 0.49 -
P/NAPS 1.38 1.31 0.87 1.03 1.01 0.70 1.03 21.55%

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