[PENERGY] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -68.31%
YoY- 86.91%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 203,285 165,921 164,655 119,073 207,421 173,046 127,374 36.45%
PBT 10,447 26,998 19,145 2,834 1,931 8,065 10,774 -2.02%
Tax 3,821 -7,090 -4,250 -750 4,919 10,816 -2,770 -
NP 14,268 19,908 14,895 2,084 6,850 18,881 8,004 46.86%
-
NP to SH 14,268 19,908 14,895 2,084 6,576 18,988 8,071 46.05%
-
Tax Rate -36.58% 26.26% 22.20% 26.46% -254.74% -134.11% 25.71% -
Total Cost 189,017 146,013 149,760 116,989 200,571 154,165 119,370 35.73%
-
Net Worth 545,069 555,497 534,032 516,190 515,781 505,273 485,546 7.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,825 19,265 - - 6,447 - - -
Div Payout % 89.89% 96.77% - - 98.04% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 545,069 555,497 534,032 516,190 515,781 505,273 485,546 7.99%
NOSH 321,750 321,750 321,750 321,750 322,363 321,750 321,750 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.02% 12.00% 9.05% 1.75% 3.30% 10.91% 6.28% -
ROE 2.62% 3.58% 2.79% 0.40% 1.27% 3.76% 1.66% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.40 51.67 51.18 37.14 64.34 53.77 39.61 36.71%
EPS 4.45 6.20 4.63 0.65 2.04 5.90 2.51 46.33%
DPS 4.00 6.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.70 1.73 1.66 1.61 1.60 1.57 1.51 8.19%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.18 51.57 51.17 37.01 64.47 53.78 39.59 36.44%
EPS 4.43 6.19 4.63 0.65 2.04 5.90 2.51 45.89%
DPS 3.99 5.99 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.6941 1.7265 1.6598 1.6043 1.6031 1.5704 1.5091 7.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.26 1.11 1.19 1.39 1.73 2.83 3.07 -
P/RPS 1.99 2.15 2.33 3.74 2.69 5.26 7.75 -59.50%
P/EPS 28.31 17.90 25.70 213.85 84.81 47.97 122.31 -62.20%
EY 3.53 5.59 3.89 0.47 1.18 2.08 0.82 163.92%
DY 3.17 5.41 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 0.74 0.64 0.72 0.86 1.08 1.80 2.03 -48.87%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 21/08/15 21/05/15 25/02/15 21/11/14 21/08/14 -
Price 1.30 1.38 0.95 1.46 1.60 2.02 2.86 -
P/RPS 2.05 2.67 1.86 3.93 2.49 3.76 7.22 -56.70%
P/EPS 29.21 22.26 20.52 224.62 78.43 34.24 113.94 -59.54%
EY 3.42 4.49 4.87 0.45 1.27 2.92 0.88 146.57%
DY 3.08 4.35 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.76 0.80 0.57 0.91 1.00 1.29 1.89 -45.42%

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