[PENERGY] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 98.04%
YoY- 99.42%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 59,828 203,285 207,421 157,253 190,421 217,708 150,036 -14.19%
PBT -88,995 10,447 1,931 -15,834 -10,521 6,825 -12,859 38.00%
Tax 11,716 3,821 4,919 15,588 -3,317 -2,481 5,046 15.05%
NP -77,279 14,268 6,850 -246 -13,838 4,344 -7,813 46.46%
-
NP to SH -77,279 14,268 6,576 -80 -13,885 4,338 -7,994 45.90%
-
Tax Rate - -36.58% -254.74% - - 36.35% - -
Total Cost 137,107 189,017 200,571 157,499 204,259 213,364 157,849 -2.31%
-
Net Worth 417,204 545,069 515,781 479,558 347,314 208,811 306,111 5.29%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,418 12,825 6,447 3,197 2,143 1,044 - -
Div Payout % 0.00% 89.89% 98.04% 0.00% 0.00% 24.07% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 417,204 545,069 515,781 479,558 347,314 208,811 306,111 5.29%
NOSH 320,926 321,750 322,363 319,705 214,391 208,811 194,975 8.65%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -129.17% 7.02% 3.30% -0.16% -7.27% 2.00% -5.21% -
ROE -18.52% 2.62% 1.27% -0.02% -4.00% 2.08% -2.61% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.64 63.40 64.34 49.19 88.82 104.26 76.95 -21.02%
EPS -24.08 4.45 2.04 -0.03 -6.47 2.19 -4.10 34.28%
DPS 2.00 4.00 2.00 1.00 1.00 0.50 0.00 -
NAPS 1.30 1.70 1.60 1.50 1.62 1.00 1.57 -3.09%
Adjusted Per Share Value based on latest NOSH - 319,705
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.59 63.18 64.47 48.87 59.18 67.66 46.63 -14.19%
EPS -24.02 4.43 2.04 -0.02 -4.32 1.35 -2.48 45.94%
DPS 1.99 3.99 2.00 0.99 0.67 0.32 0.00 -
NAPS 1.2967 1.6941 1.6031 1.4905 1.0795 0.649 0.9514 5.29%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.95 1.26 1.73 2.15 1.57 1.14 1.55 -
P/RPS 5.10 1.99 2.69 4.37 1.77 1.09 2.01 16.77%
P/EPS -3.95 28.31 84.81 -8,592.10 -24.24 54.87 -37.80 -31.34%
EY -25.35 3.53 1.18 -0.01 -4.13 1.82 -2.65 45.64%
DY 2.11 3.17 1.16 0.47 0.64 0.44 0.00 -
P/NAPS 0.73 0.74 1.08 1.43 0.97 1.14 0.99 -4.94%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 25/02/15 25/02/14 28/02/13 23/02/12 28/02/11 -
Price 1.01 1.30 1.60 2.35 1.41 1.03 1.40 -
P/RPS 5.42 2.05 2.49 4.78 1.59 0.99 1.82 19.92%
P/EPS -4.19 29.21 78.43 -9,391.36 -21.77 49.58 -34.15 -29.48%
EY -23.84 3.42 1.27 -0.01 -4.59 2.02 -2.93 41.77%
DY 1.98 3.08 1.25 0.43 0.71 0.49 0.00 -
P/NAPS 0.78 0.76 1.00 1.57 0.87 1.03 0.89 -2.17%

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