[PENERGY] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.43%
YoY- 2606.34%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 436,752 369,520 654,080 618,212 607,626 525,008 650,403 -23.33%
PBT 41,196 14,476 15,886 35,209 45,390 38,848 8,225 193.02%
Tax -7,520 -5,876 -8,459 -6,856 -13,178 -10,680 -4,917 32.77%
NP 33,676 8,600 7,427 28,353 32,212 28,168 3,308 370.38%
-
NP to SH 33,794 8,804 7,469 28,472 32,514 28,616 3,485 355.36%
-
Tax Rate 18.25% 40.59% 53.25% 19.47% 29.03% 27.49% 59.78% -
Total Cost 403,076 360,920 646,653 589,858 575,414 496,840 647,095 -27.08%
-
Net Worth 485,578 348,313 347,342 360,187 356,024 346,990 316,383 33.08%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,144 - - - 994 -
Div Payout % - - 28.71% - - - 28.55% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 485,578 348,313 347,342 360,187 356,024 346,990 316,383 33.08%
NOSH 321,750 213,689 214,409 214,397 214,472 214,191 198,983 37.80%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.71% 2.33% 1.14% 4.59% 5.30% 5.37% 0.51% -
ROE 6.96% 2.53% 2.15% 7.90% 9.13% 8.25% 1.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 135.82 172.92 305.06 288.35 283.31 245.11 326.86 -44.34%
EPS 10.50 4.12 3.48 13.28 15.16 13.36 1.76 229.29%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.51 1.63 1.62 1.68 1.66 1.62 1.59 -3.38%
Adjusted Per Share Value based on latest NOSH - 214,159
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 135.74 114.85 203.29 192.14 188.85 163.17 202.15 -23.33%
EPS 10.50 2.74 2.32 8.85 10.11 8.89 1.08 356.15%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.31 -
NAPS 1.5092 1.0826 1.0795 1.1195 1.1065 1.0784 0.9833 33.09%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.12 1.33 1.57 1.84 1.47 1.04 1.14 -
P/RPS 1.56 0.77 0.51 0.64 0.52 0.42 0.35 171.08%
P/EPS 20.17 32.28 45.07 13.86 9.70 7.78 65.09 -54.24%
EY 4.96 3.10 2.22 7.22 10.31 12.85 1.54 118.24%
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.44 -
P/NAPS 1.40 0.82 0.97 1.10 0.89 0.64 0.72 55.84%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 17/05/13 28/02/13 21/11/12 14/08/12 15/05/12 23/02/12 -
Price 2.08 2.13 1.41 1.73 1.68 1.14 1.03 -
P/RPS 1.53 1.23 0.46 0.60 0.59 0.47 0.32 184.08%
P/EPS 19.79 51.70 40.48 13.03 11.08 8.53 58.81 -51.65%
EY 5.05 1.93 2.47 7.68 9.02 11.72 1.70 106.78%
DY 0.00 0.00 0.71 0.00 0.00 0.00 0.49 -
P/NAPS 1.38 1.31 0.87 1.03 1.01 0.70 0.65 65.26%

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