[PENERGY] QoQ 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- -151.63%
YoY- 76.0%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 77,326 92,970 74,210 77,835 136,362 147,683 70,528 6.30%
PBT 12,415 9,927 4,135 -3,911 12,178 24,000 7,605 38.51%
Tax 124 -4,037 -1,646 -1,069 -2,533 -277 -4,518 -
NP 12,539 5,890 2,489 -4,980 9,645 23,723 3,087 153.92%
-
NP to SH 12,539 5,890 2,489 -4,980 9,645 23,723 3,087 153.92%
-
Tax Rate -1.00% 40.67% 39.81% - 20.80% 1.15% 59.41% -
Total Cost 64,787 87,080 71,721 82,815 126,717 123,960 67,441 -2.63%
-
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 6,418 - - 6,418 6,418 6,418 - -
Div Payout % 51.19% - - 0.00% 66.55% 27.06% - -
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 16.22% 6.34% 3.35% -6.40% 7.07% 16.06% 4.38% -
ROE 3.23% 1.58% 0.67% -1.34% 2.53% 6.26% 0.86% -
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 24.09 28.97 23.12 24.25 42.49 46.02 21.98 6.28%
EPS 3.91 1.84 0.78 -1.55 3.01 7.39 0.96 154.38%
DPS 2.00 0.00 0.00 2.00 2.00 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 24.03 28.90 23.06 24.19 42.38 45.90 21.92 6.30%
EPS 3.90 1.83 0.77 -1.55 3.00 7.37 0.96 153.95%
DPS 1.99 0.00 0.00 1.99 1.99 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 3.20 2.88 3.81 3.98 2.49 1.30 3.34 -2.80%
P/EPS 19.71 45.50 113.47 -62.19 35.27 8.12 76.41 -59.37%
EY 5.07 2.20 0.88 -1.61 2.84 12.32 1.31 145.89%
DY 2.60 0.00 0.00 2.07 1.89 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 3.61 2.78 3.37 3.98 2.52 1.49 2.89 15.93%
P/EPS 22.27 43.86 100.58 -62.19 35.60 9.27 66.02 -51.44%
EY 4.49 2.28 0.99 -1.61 2.81 10.79 1.51 106.37%
DY 2.30 0.00 0.00 2.07 1.87 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