[PENERGY] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
07-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 3.32%
YoY- 59.98%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 592,884 660,348 561,077 511,773 467,424 396,404 447,660 20.53%
PBT 63,058 61,775 12,160 -17,886 -18,582 -86,577 -69,912 -
Tax -511 -20 -2,412 -2,412 -2,412 -2,213 179 -
NP 62,547 61,755 9,748 -20,298 -20,994 -88,790 -69,733 -
-
NP to SH 62,547 61,755 9,748 -20,298 -20,994 -88,790 -69,733 -
-
Tax Rate 0.81% 0.03% 19.84% - - - - -
Total Cost 530,337 598,593 551,329 532,071 488,418 485,194 517,393 1.65%
-
Net Worth 381,920 369,083 349,826 336,989 330,570 311,313 336,989 8.67%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 19,256 12,837 6,418 - - - - -
Div Payout % 30.79% 20.79% 65.85% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 381,920 369,083 349,826 336,989 330,570 311,313 336,989 8.67%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.55% 9.35% 1.74% -3.97% -4.49% -22.40% -15.58% -
ROE 16.38% 16.73% 2.79% -6.02% -6.35% -28.52% -20.69% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 184.73 205.75 174.82 159.46 145.64 123.51 139.48 20.53%
EPS 19.49 19.24 3.04 -6.32 -6.54 -27.67 -21.73 -
DPS 6.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.09 1.05 1.03 0.97 1.05 8.67%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 184.27 205.24 174.38 159.06 145.28 123.20 139.13 20.54%
EPS 19.44 19.19 3.03 -6.31 -6.52 -27.60 -21.67 -
DPS 5.98 3.99 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.187 1.1471 1.0873 1.0474 1.0274 0.9676 1.0474 8.67%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.36 1.07 0.775 1.04 0.405 0.54 0.44 -
P/RPS 0.74 0.52 0.44 0.65 0.28 0.44 0.32 74.60%
P/EPS 6.98 5.56 25.52 -16.44 -6.19 -1.95 -2.03 -
EY 14.33 17.98 3.92 -6.08 -16.15 -51.23 -49.38 -
DY 4.41 3.74 2.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.93 0.71 0.99 0.39 0.56 0.42 94.22%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 17/02/20 21/11/19 29/08/19 07/05/19 22/02/19 26/11/18 30/08/18 -
Price 1.29 1.70 0.74 1.05 0.42 0.52 0.58 -
P/RPS 0.70 0.83 0.42 0.66 0.29 0.42 0.42 40.44%
P/EPS 6.62 8.83 24.36 -16.60 -6.42 -1.88 -2.67 -
EY 15.11 11.32 4.10 -6.02 -15.57 -53.20 -37.46 -
DY 4.65 2.35 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.48 0.68 1.00 0.41 0.54 0.55 56.61%

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