[PENERGY] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 459.2%
YoY- 2725.61%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 664,195 626,914 624,423 574,255 516,225 514,847 490,645 22.44%
PBT 31,975 23,604 21,780 4,015 -7,530 -1,325 1,284 757.80%
Tax 10,735 12,215 12,956 23,625 12,234 12,713 11,253 -3.10%
NP 42,710 35,819 34,736 27,640 4,704 11,388 12,537 126.91%
-
NP to SH 42,543 35,719 34,750 28,094 5,024 11,649 12,735 123.96%
-
Tax Rate -33.57% -51.75% -59.49% -588.42% - - -876.40% -
Total Cost 621,485 591,095 589,687 546,615 511,521 503,459 478,108 19.16%
-
Net Worth 534,032 516,190 515,781 505,273 485,546 474,671 479,558 7.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,447 6,447 6,447 3,197 3,197 3,197 3,197 59.82%
Div Payout % 15.15% 18.05% 18.55% 11.38% 63.64% 27.44% 25.10% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 534,032 516,190 515,781 505,273 485,546 474,671 479,558 7.45%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.43% 5.71% 5.56% 4.81% 0.91% 2.21% 2.56% -
ROE 7.97% 6.92% 6.74% 5.56% 1.03% 2.45% 2.66% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 206.46 195.53 193.70 178.43 160.54 161.61 153.47 21.93%
EPS 13.22 11.14 10.78 8.73 1.56 3.66 3.98 123.11%
DPS 2.00 2.00 2.00 1.00 1.00 1.00 1.00 58.94%
NAPS 1.66 1.61 1.60 1.57 1.51 1.49 1.50 7.01%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 206.43 194.85 194.07 178.48 160.44 160.01 152.49 22.44%
EPS 13.22 11.10 10.80 8.73 1.56 3.62 3.96 123.86%
DPS 2.00 2.00 2.00 0.99 0.99 0.99 0.99 60.01%
NAPS 1.6598 1.6043 1.6031 1.5704 1.5091 1.4753 1.4905 7.45%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.19 1.39 1.73 2.83 3.07 2.35 2.15 -
P/RPS 0.58 0.71 0.89 1.59 1.91 1.45 1.40 -44.51%
P/EPS 9.00 12.48 16.05 32.42 196.49 64.27 53.97 -69.80%
EY 11.11 8.01 6.23 3.08 0.51 1.56 1.85 231.47%
DY 1.68 1.44 1.16 0.35 0.33 0.43 0.47 134.32%
P/NAPS 0.72 0.86 1.08 1.80 2.03 1.58 1.43 -36.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 21/05/15 25/02/15 21/11/14 21/08/14 27/05/14 25/02/14 -
Price 0.95 1.46 1.60 2.02 2.86 2.65 2.35 -
P/RPS 0.46 0.75 0.83 1.13 1.78 1.64 1.53 -55.21%
P/EPS 7.18 13.11 14.84 23.14 183.05 72.47 59.00 -75.53%
EY 13.92 7.63 6.74 4.32 0.55 1.38 1.70 307.81%
DY 2.11 1.37 1.25 0.50 0.35 0.38 0.43 189.60%
P/NAPS 0.57 0.91 1.00 1.29 1.89 1.78 1.57 -49.20%

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