[PENERGY] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 567.7%
YoY- 61.44%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 82,665 164,655 127,374 125,996 172,561 141,780 172,093 -11.49%
PBT -8,805 19,145 10,774 16,979 12,983 9,845 -484 62.10%
Tax -107 -4,250 -2,770 -2,291 -3,919 -3,275 -1,950 -38.32%
NP -8,912 14,895 8,004 14,688 9,064 6,570 -2,434 24.12%
-
NP to SH -8,912 14,895 8,071 14,696 9,103 6,686 -2,327 25.05%
-
Tax Rate - 22.20% 25.71% 13.49% 30.19% 33.27% - -
Total Cost 91,577 149,760 119,370 111,308 163,497 135,210 174,527 -10.18%
-
Net Worth 512,920 534,032 485,546 485,578 356,391 194,821 310,918 8.69%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 512,920 534,032 485,546 485,578 356,391 194,821 310,918 8.69%
NOSH 321,750 321,750 321,750 321,750 214,693 194,821 195,546 8.64%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -10.78% 9.05% 6.28% 11.66% 5.25% 4.63% -1.41% -
ROE -1.74% 2.79% 1.66% 3.03% 2.55% 3.43% -0.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.79 51.18 39.61 39.18 80.38 72.77 88.01 -18.48%
EPS -2.78 4.63 2.51 4.57 4.24 3.43 -1.19 15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.66 1.51 1.51 1.66 1.00 1.59 0.10%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.69 51.17 39.59 39.16 53.63 44.07 53.49 -11.49%
EPS -2.77 4.63 2.51 4.57 2.83 2.08 -0.72 25.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5942 1.6598 1.5091 1.5092 1.1077 0.6055 0.9663 8.69%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.23 1.19 3.07 2.12 1.47 1.49 1.45 -
P/RPS 4.77 2.33 7.75 5.41 1.83 2.05 1.65 19.33%
P/EPS -44.24 25.70 122.31 46.39 34.67 43.42 -121.85 -15.52%
EY -2.26 3.89 0.82 2.16 2.88 2.30 -0.82 18.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 2.03 1.40 0.89 1.49 0.91 -2.74%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 21/08/14 27/08/13 14/08/12 12/08/11 19/08/10 -
Price 1.03 0.95 2.86 2.08 1.68 1.30 1.32 -
P/RPS 3.99 1.86 7.22 5.31 2.09 1.79 1.50 17.69%
P/EPS -37.05 20.52 113.94 45.51 39.62 37.88 -110.92 -16.68%
EY -2.70 4.87 0.88 2.20 2.52 2.64 -0.90 20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 1.89 1.38 1.01 1.30 0.83 -4.23%

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