[PENERGY] QoQ TTM 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- 317.69%
YoY- 390.44%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 568,643 615,208 654,080 681,367 680,112 649,331 650,403 -8.57%
PBT 13,789 9,793 15,886 33,232 11,598 8,460 8,225 41.16%
Tax -5,630 -7,258 -8,459 -7,623 -5,589 -4,945 -4,916 9.47%
NP 8,159 2,535 7,427 25,609 6,009 3,515 3,309 82.61%
-
NP to SH 8,109 2,516 7,469 25,692 6,151 3,734 3,486 75.65%
-
Tax Rate 40.83% 74.11% 53.25% 22.94% 48.19% 58.45% 59.77% -
Total Cost 560,484 612,673 646,653 655,758 674,103 645,816 647,094 -9.14%
-
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 2,143 2,143 1,044 1,044 1,044 1,044 61.58%
Div Payout % 26.44% 85.21% 28.70% 4.06% 16.97% 27.96% 29.95% -
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 1.43% 0.41% 1.14% 3.76% 0.88% 0.54% 0.51% -
ROE 1.67% 0.72% 2.15% 7.14% 1.73% 1.08% 1.67% -
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 176.83 287.90 305.09 318.16 316.78 303.15 311.48 -31.46%
EPS 2.52 1.18 3.48 12.00 2.87 1.74 1.67 31.59%
DPS 0.67 1.00 1.00 0.49 0.49 0.49 0.50 21.56%
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 176.73 191.21 203.29 211.77 211.38 201.81 202.15 -8.57%
EPS 2.52 0.78 2.32 7.99 1.91 1.16 1.08 76.01%
DPS 0.67 0.67 0.67 0.32 0.32 0.32 0.32 63.73%
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 1.20 0.46 0.51 0.58 0.46 0.34 0.37 119.26%
P/EPS 84.07 112.96 45.07 15.34 51.31 59.66 68.29 14.87%
EY 1.19 0.89 2.22 6.52 1.95 1.68 1.46 -12.75%
DY 0.31 0.75 0.64 0.26 0.33 0.47 0.44 -20.83%
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 1.18 0.74 0.46 0.54 0.53 0.38 0.33 134.01%
P/EPS 82.49 180.91 40.47 14.42 58.64 65.39 61.70 21.38%
EY 1.21 0.55 2.47 6.93 1.71 1.53 1.62 -17.69%
DY 0.32 0.47 0.71 0.28 0.29 0.43 0.49 -24.74%
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