[PENERGY] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 2.16%
YoY- 54.71%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 396,404 402,777 477,396 657,070 574,255 523,813 681,367 -8.62%
PBT -86,577 -87,945 -22,451 50,908 4,015 6,597 33,232 -
Tax -2,213 8,055 -4,143 -7,171 23,625 -7,652 -7,623 -18.62%
NP -88,790 -79,890 -26,594 43,737 27,640 -1,055 25,609 -
-
NP to SH -88,790 -79,890 -26,594 43,463 28,094 -1,070 25,692 -
-
Tax Rate - - - 14.09% -588.42% 115.99% 22.94% -
Total Cost 485,194 482,667 503,990 613,333 546,615 524,868 655,758 -4.89%
-
Net Worth 311,313 410,812 497,592 555,497 505,273 482,125 359,788 -2.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 6,418 22,455 25,713 3,197 2,143 1,044 -
Div Payout % - 0.00% 0.00% 59.16% 11.38% 0.00% 4.06% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 311,313 410,812 497,592 555,497 505,273 482,125 359,788 -2.38%
NOSH 321,750 320,947 321,750 321,750 321,750 321,750 214,159 7.01%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -22.40% -19.83% -5.57% 6.66% 4.81% -0.20% 3.76% -
ROE -28.52% -19.45% -5.34% 7.82% 5.56% -0.22% 7.14% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 123.51 125.50 148.71 204.63 178.43 162.97 318.16 -14.58%
EPS -27.67 -24.89 -8.28 13.54 8.73 -0.33 12.00 -
DPS 0.00 2.00 7.00 8.00 1.00 0.67 0.49 -
NAPS 0.97 1.28 1.55 1.73 1.57 1.50 1.68 -8.74%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 123.20 125.18 148.37 204.22 178.48 162.80 211.77 -8.62%
EPS -27.60 -24.83 -8.27 13.51 8.73 -0.33 7.99 -
DPS 0.00 1.99 6.98 7.99 0.99 0.67 0.32 -
NAPS 0.9676 1.2768 1.5465 1.7265 1.5704 1.4984 1.1182 -2.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.54 1.06 1.02 1.11 2.83 2.08 1.84 -
P/RPS 0.44 0.84 0.69 0.54 1.59 1.28 0.58 -4.49%
P/EPS -1.95 -4.26 -12.31 8.20 32.42 -624.81 15.34 -
EY -51.23 -23.48 -8.12 12.19 3.08 -0.16 6.52 -
DY 0.00 1.89 6.86 7.21 0.35 0.32 0.26 -
P/NAPS 0.56 0.83 0.66 0.64 1.80 1.39 1.10 -10.63%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 20/11/17 25/11/16 26/11/15 21/11/14 20/11/13 21/11/12 -
Price 0.52 0.825 0.98 1.38 2.02 2.16 1.73 -
P/RPS 0.42 0.66 0.66 0.67 1.13 1.33 0.54 -4.10%
P/EPS -1.88 -3.31 -11.83 10.20 23.14 -648.84 14.42 -
EY -53.20 -30.17 -8.45 9.81 4.32 -0.15 6.93 -
DY 0.00 2.42 7.14 5.80 0.50 0.31 0.28 -
P/NAPS 0.54 0.64 0.63 0.80 1.29 1.44 1.03 -10.19%

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