[PENERGY] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 17.87%
YoY- -69.23%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 452,924 476,292 466,328 369,520 525,008 529,296 611,468 -4.87%
PBT -28,012 11,336 4,040 14,476 38,848 37,908 47,904 -
Tax -296 -3,000 -36 -5,876 -10,680 -10,564 -14,724 -47.82%
NP -28,308 8,336 4,004 8,600 28,168 27,344 33,180 -
-
NP to SH -28,308 8,336 4,460 8,804 28,616 27,624 32,596 -
-
Tax Rate - 26.46% 0.89% 40.59% 27.49% 27.87% 30.74% -
Total Cost 481,232 467,956 462,324 360,920 496,840 501,952 578,288 -3.01%
-
Net Worth 531,575 516,190 474,671 348,313 346,990 195,081 313,872 9.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 531,575 516,190 474,671 348,313 346,990 195,081 313,872 9.16%
NOSH 321,750 321,750 321,750 213,689 214,191 195,081 194,952 8.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.25% 1.75% 0.86% 2.33% 5.37% 5.17% 5.43% -
ROE -5.33% 1.61% 0.94% 2.53% 8.25% 14.16% 10.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 141.44 148.56 146.38 172.92 245.11 271.32 313.65 -12.41%
EPS -8.84 2.60 1.40 4.12 13.36 14.16 16.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.61 1.49 1.63 1.62 1.00 1.61 0.51%
Adjusted Per Share Value based on latest NOSH - 213,689
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 140.77 148.03 144.93 114.85 163.17 164.51 190.04 -4.87%
EPS -8.80 2.59 1.39 2.74 8.89 8.59 10.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6521 1.6043 1.4753 1.0826 1.0784 0.6063 0.9755 9.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.26 1.39 2.35 1.33 1.04 1.63 1.50 -
P/RPS 0.89 0.94 1.61 0.77 0.42 0.60 0.48 10.82%
P/EPS -14.25 53.46 167.86 32.28 7.78 11.51 8.97 -
EY -7.02 1.87 0.60 3.10 12.85 8.69 11.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 1.58 0.82 0.64 1.63 0.93 -3.30%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 21/05/15 27/05/14 17/05/13 15/05/12 11/05/11 25/05/10 -
Price 1.27 1.46 2.65 2.13 1.14 1.60 1.20 -
P/RPS 0.90 0.98 1.81 1.23 0.47 0.59 0.38 15.43%
P/EPS -14.37 56.15 189.29 51.70 8.53 11.30 7.18 -
EY -6.96 1.78 0.53 1.93 11.72 8.85 13.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.91 1.78 1.31 0.70 1.60 0.75 0.43%

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