[PENERGY] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1290.19%
YoY- 70.5%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 574,255 516,225 514,847 490,645 523,813 568,643 615,208 -4.48%
PBT 4,015 -7,530 -1,325 1,284 6,597 13,789 9,793 -44.78%
Tax 23,625 12,234 12,713 11,253 -7,652 -5,630 -7,258 -
NP 27,640 4,704 11,388 12,537 -1,055 8,159 2,535 390.99%
-
NP to SH 28,094 5,024 11,649 12,735 -1,070 8,109 2,516 398.84%
-
Tax Rate -588.42% - - -876.40% 115.99% 40.83% 74.11% -
Total Cost 546,615 511,521 503,459 478,108 524,868 560,484 612,673 -7.31%
-
Net Worth 505,273 485,546 474,671 479,558 482,125 485,578 348,313 28.11%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,197 3,197 3,197 3,197 2,143 2,143 2,143 30.52%
Div Payout % 11.38% 63.64% 27.44% 25.10% 0.00% 26.44% 85.21% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 505,273 485,546 474,671 479,558 482,125 485,578 348,313 28.11%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 213,689 31.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.81% 0.91% 2.21% 2.56% -0.20% 1.43% 0.41% -
ROE 5.56% 1.03% 2.45% 2.66% -0.22% 1.67% 0.72% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 178.43 160.54 161.61 153.47 162.97 176.83 287.90 -27.28%
EPS 8.73 1.56 3.66 3.98 -0.33 2.52 1.18 279.22%
DPS 1.00 1.00 1.00 1.00 0.67 0.67 1.00 0.00%
NAPS 1.57 1.51 1.49 1.50 1.50 1.51 1.63 -2.46%
Adjusted Per Share Value based on latest NOSH - 319,705
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 178.48 160.44 160.01 152.49 162.80 176.73 191.21 -4.48%
EPS 8.73 1.56 3.62 3.96 -0.33 2.52 0.78 399.62%
DPS 0.99 0.99 0.99 0.99 0.67 0.67 0.67 29.69%
NAPS 1.5704 1.5091 1.4753 1.4905 1.4984 1.5092 1.0826 28.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.83 3.07 2.35 2.15 2.08 2.12 1.33 -
P/RPS 1.59 1.91 1.45 1.40 1.28 1.20 0.46 128.43%
P/EPS 32.42 196.49 64.27 53.97 -624.81 84.07 112.96 -56.45%
EY 3.08 0.51 1.56 1.85 -0.16 1.19 0.89 128.61%
DY 0.35 0.33 0.43 0.47 0.32 0.31 0.75 -39.80%
P/NAPS 1.80 2.03 1.58 1.43 1.39 1.40 0.82 68.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 27/05/14 25/02/14 20/11/13 27/08/13 17/05/13 -
Price 2.02 2.86 2.65 2.35 2.16 2.08 2.13 -
P/RPS 1.13 1.78 1.64 1.53 1.33 1.18 0.74 32.57%
P/EPS 23.14 183.05 72.47 59.00 -648.84 82.49 180.91 -74.58%
EY 4.32 0.55 1.38 1.70 -0.15 1.21 0.55 294.64%
DY 0.50 0.35 0.38 0.43 0.31 0.32 0.47 4.20%
P/NAPS 1.29 1.89 1.78 1.57 1.44 1.38 1.31 -1.01%

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