[PENERGY] YoY TTM 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- 1290.19%
YoY- 70.5%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 332,084 654,789 624,423 490,645 654,080 650,403 633,935 -10.20%
PBT -124,483 62,014 21,780 1,284 15,886 8,225 6,045 -
Tax 10,284 -14,801 12,956 11,253 -8,459 -4,916 -3,364 -
NP -114,199 47,213 34,736 12,537 7,427 3,309 2,681 -
-
NP to SH -114,199 47,213 34,750 12,735 7,469 3,486 2,585 -
-
Tax Rate - 23.87% -59.49% -876.40% 53.25% 59.77% 55.65% -
Total Cost 446,283 607,576 589,687 478,108 646,653 647,094 631,254 -5.61%
-
Net Worth 417,204 320,629 515,781 479,558 347,314 208,811 306,111 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 16,049 32,090 6,447 3,197 2,143 1,044 - -
Div Payout % 0.00% 67.97% 18.55% 25.10% 28.70% 29.95% - -
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 417,204 320,629 515,781 479,558 347,314 208,811 306,111 5.29%
NOSH 321,750 321,750 321,750 321,750 214,391 208,811 194,975 8.69%
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 -34.39% 7.21% 5.56% 2.56% 1.14% 0.51% 0.42% -
ROE -27.37% 14.73% 6.74% 2.66% 2.15% 1.67% 0.84% -
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 103.48 204.22 193.70 153.47 305.09 311.48 325.14 -17.35%
EPS -35.58 14.73 10.78 3.98 3.48 1.67 1.33 -
DPS 5.00 10.00 2.00 1.00 1.00 0.50 0.00 -
NAPS 1.30 1.00 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 103.21 203.51 194.07 152.49 203.29 202.15 197.03 -10.20%
EPS -35.49 14.67 10.80 3.96 2.32 1.08 0.80 -
DPS 4.99 9.97 2.00 0.99 0.67 0.32 0.00 -
NAPS 1.2967 0.9965 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 0.92 0.62 0.89 1.40 0.51 0.37 0.48 11.44%
P/EPS -2.67 8.56 16.05 53.97 45.07 68.29 116.91 -
EY -37.46 11.69 6.23 1.85 2.22 1.46 0.86 -
DY 5.26 7.94 1.16 0.47 0.64 0.44 0.00 -
P/NAPS 0.73 1.26 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 0.98 0.64 0.83 1.53 0.46 0.33 0.43 14.70%
P/EPS -2.84 8.83 14.84 59.00 40.47 61.70 105.60 -
EY -35.23 11.33 6.74 1.70 2.47 1.62 0.95 -
DY 4.95 7.69 1.25 0.43 0.71 0.49 0.00 -
P/NAPS 0.78 1.30 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