[PENERGY] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -49.44%
YoY- -39.99%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 363,008 599,532 628,002 444,522 618,212 576,926 645,198 -9.13%
PBT -47,317 65,302 26,465 22,824 35,209 1,866 25,205 -
Tax -1,909 -16,120 10,716 -5,780 -6,856 -3,246 -11,213 -25.53%
NP -49,226 49,182 37,181 17,044 28,353 -1,380 13,992 -
-
NP to SH -49,226 49,182 37,565 17,086 28,472 -1,136 14,105 -
-
Tax Rate - 24.69% -40.49% 25.32% 19.47% 173.95% 44.49% -
Total Cost 412,234 550,349 590,821 427,478 589,858 578,306 631,206 -6.84%
-
Net Worth 497,592 555,497 504,944 482,125 360,187 300,036 313,668 7.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 12,841 25,687 - - - - - -
Div Payout % 0.00% 52.23% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 497,592 555,497 504,944 482,125 360,187 300,036 313,668 7.98%
NOSH 321,750 321,750 321,620 321,750 214,397 194,829 194,825 8.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -13.56% 8.20% 5.92% 3.83% 4.59% -0.24% 2.17% -
ROE -9.89% 8.85% 7.44% 3.54% 7.90% -0.38% 4.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 113.08 186.71 195.26 138.30 288.35 296.12 331.17 -16.38%
EPS -15.33 15.32 11.68 5.31 13.28 -0.59 7.24 -
DPS 4.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.73 1.57 1.50 1.68 1.54 1.61 -0.63%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 112.82 186.33 195.18 138.16 192.14 179.31 200.53 -9.13%
EPS -15.30 15.29 11.68 5.31 8.85 -0.35 4.38 -
DPS 3.99 7.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5465 1.7265 1.5694 1.4984 1.1195 0.9325 0.9749 7.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.02 1.11 2.83 2.08 1.84 0.98 1.16 -
P/RPS 0.90 0.59 1.45 1.50 0.64 0.33 0.35 17.03%
P/EPS -6.65 7.25 24.23 39.13 13.86 -168.07 16.02 -
EY -15.03 13.80 4.13 2.56 7.22 -0.59 6.24 -
DY 3.92 7.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 1.80 1.39 1.10 0.64 0.72 -1.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 21/11/14 20/11/13 21/11/12 22/11/11 23/11/10 -
Price 0.98 1.38 2.02 2.16 1.73 1.12 1.31 -
P/RPS 0.87 0.74 1.03 1.56 0.60 0.38 0.40 13.81%
P/EPS -6.39 9.01 17.29 40.63 13.03 -192.08 18.09 -
EY -15.65 11.10 5.78 2.46 7.68 -0.52 5.53 -
DY 4.08 5.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 1.29 1.44 1.03 0.73 0.81 -4.09%

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