[PENERGY] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 533.51%
YoY- 169.55%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 486,288 553,416 592,884 660,348 561,077 511,773 467,424 2.67%
PBT 34,086 40,596 63,058 61,775 12,160 -17,886 -18,582 -
Tax -5,029 -511 -511 -20 -2,412 -2,412 -2,412 63.27%
NP 29,057 40,085 62,547 61,755 9,748 -20,298 -20,994 -
-
NP to SH 29,057 40,085 62,547 61,755 9,748 -20,298 -20,994 -
-
Tax Rate 14.75% 1.26% 0.81% 0.03% 19.84% - - -
Total Cost 457,231 513,331 530,337 598,593 551,329 532,071 488,418 -4.30%
-
Net Worth 359,455 362,664 381,920 369,083 349,826 336,989 330,570 5.74%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 12,837 19,256 19,256 12,837 6,418 - - -
Div Payout % 44.18% 48.04% 30.79% 20.79% 65.85% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 359,455 362,664 381,920 369,083 349,826 336,989 330,570 5.74%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.98% 7.24% 10.55% 9.35% 1.74% -3.97% -4.49% -
ROE 8.08% 11.05% 16.38% 16.73% 2.79% -6.02% -6.35% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 151.52 172.43 184.73 205.75 174.82 159.46 145.64 2.67%
EPS 9.05 12.49 19.49 19.24 3.04 -6.32 -6.54 -
DPS 4.00 6.00 6.00 4.00 2.00 0.00 0.00 -
NAPS 1.12 1.13 1.19 1.15 1.09 1.05 1.03 5.74%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 151.14 172.00 184.27 205.24 174.38 159.06 145.28 2.67%
EPS 9.03 12.46 19.44 19.19 3.03 -6.31 -6.52 -
DPS 3.99 5.98 5.98 3.99 1.99 0.00 0.00 -
NAPS 1.1172 1.1272 1.187 1.1471 1.0873 1.0474 1.0274 5.75%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.735 0.725 1.36 1.07 0.775 1.04 0.405 -
P/RPS 0.49 0.42 0.74 0.52 0.44 0.65 0.28 45.26%
P/EPS 8.12 5.80 6.98 5.56 25.52 -16.44 -6.19 -
EY 12.32 17.23 14.33 17.98 3.92 -6.08 -16.15 -
DY 5.44 8.28 4.41 3.74 2.58 0.00 0.00 -
P/NAPS 0.66 0.64 1.14 0.93 0.71 0.99 0.39 42.05%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 15/05/20 17/02/20 21/11/19 29/08/19 07/05/19 22/02/19 -
Price 0.635 0.85 1.29 1.70 0.74 1.05 0.42 -
P/RPS 0.42 0.49 0.70 0.83 0.42 0.66 0.29 28.03%
P/EPS 7.01 6.81 6.62 8.83 24.36 -16.60 -6.42 -
EY 14.26 14.69 15.11 11.32 4.10 -6.02 -15.57 -
DY 6.30 7.06 4.65 2.35 2.70 0.00 0.00 -
P/NAPS 0.57 0.75 1.08 1.48 0.68 1.00 0.41 24.58%

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