[PENERGY] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -53.95%
YoY- -200.09%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 624,689 367,456 455,722 363,008 599,532 628,002 444,522 5.83%
PBT 54,493 -52,649 626 -47,317 65,302 26,465 22,824 15.60%
Tax 0 -3,189 0 -1,909 -16,120 10,716 -5,780 -
NP 54,493 -55,838 626 -49,226 49,182 37,181 17,044 21.36%
-
NP to SH 54,493 -55,838 626 -49,226 49,182 37,565 17,086 21.31%
-
Tax Rate 0.00% - 0.00% - 24.69% -40.49% 25.32% -
Total Cost 570,196 423,294 455,096 412,234 550,349 590,821 427,478 4.91%
-
Net Worth 369,083 311,313 410,812 497,592 555,497 504,944 482,125 -4.35%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 17,116 - - 12,841 25,687 - - -
Div Payout % 31.41% - - 0.00% 52.23% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 369,083 311,313 410,812 497,592 555,497 504,944 482,125 -4.35%
NOSH 321,750 321,750 321,750 321,750 321,750 321,620 321,750 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.72% -15.20% 0.14% -13.56% 8.20% 5.92% 3.83% -
ROE 14.76% -17.94% 0.15% -9.89% 8.85% 7.44% 3.54% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 194.64 114.49 141.99 113.08 186.71 195.26 138.30 5.85%
EPS 16.97 -17.40 0.20 -15.33 15.32 11.68 5.31 21.35%
DPS 5.33 0.00 0.00 4.00 8.00 0.00 0.00 -
NAPS 1.15 0.97 1.28 1.55 1.73 1.57 1.50 -4.32%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 194.15 114.21 141.64 112.82 186.33 195.18 138.16 5.83%
EPS 16.94 -17.35 0.19 -15.30 15.29 11.68 5.31 21.31%
DPS 5.32 0.00 0.00 3.99 7.98 0.00 0.00 -
NAPS 1.1471 0.9676 1.2768 1.5465 1.7265 1.5694 1.4984 -4.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.07 0.54 1.06 1.02 1.11 2.83 2.08 -
P/RPS 0.55 0.47 0.75 0.90 0.59 1.45 1.50 -15.39%
P/EPS 6.30 -3.10 542.88 -6.65 7.25 24.23 39.13 -26.23%
EY 15.87 -32.22 0.18 -15.03 13.80 4.13 2.56 35.51%
DY 4.98 0.00 0.00 3.92 7.21 0.00 0.00 -
P/NAPS 0.93 0.56 0.83 0.66 0.64 1.80 1.39 -6.47%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 26/11/18 20/11/17 25/11/16 26/11/15 21/11/14 20/11/13 -
Price 1.74 0.545 0.825 0.98 1.38 2.02 2.16 -
P/RPS 0.89 0.48 0.58 0.87 0.74 1.03 1.56 -8.92%
P/EPS 10.25 -3.13 422.52 -6.39 9.01 17.29 40.63 -20.50%
EY 9.76 -31.92 0.24 -15.65 11.10 5.78 2.46 25.80%
DY 3.07 0.00 0.00 4.08 5.80 0.00 0.00 -
P/NAPS 1.51 0.56 0.64 0.63 0.80 1.29 1.44 0.79%

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