[PENERGY] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -49.44%
YoY- -39.99%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 487,912 466,328 490,645 444,522 436,752 369,520 654,080 -17.79%
PBT 23,568 4,040 1,284 22,824 41,196 14,476 15,886 30.17%
Tax -5,558 -36 11,253 -5,780 -7,520 -5,876 -8,459 -24.47%
NP 18,010 4,004 12,537 17,044 33,676 8,600 7,427 80.78%
-
NP to SH 18,372 4,460 12,735 17,086 33,794 8,804 7,469 82.52%
-
Tax Rate 23.58% 0.89% -876.40% 25.32% 18.25% 40.59% 53.25% -
Total Cost 469,902 462,324 478,108 427,478 403,076 360,920 646,653 -19.22%
-
Net Worth 485,546 474,671 482,013 482,125 485,578 348,313 347,342 25.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,213 - - - 2,144 -
Div Payout % - - 25.23% - - - 28.71% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 485,546 474,671 482,013 482,125 485,578 348,313 347,342 25.09%
NOSH 321,750 321,750 321,342 321,750 321,750 213,689 214,409 31.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.69% 0.86% 2.56% 3.83% 7.71% 2.33% 1.14% -
ROE 3.78% 0.94% 2.64% 3.54% 6.96% 2.53% 2.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 151.74 146.38 152.69 138.30 135.82 172.92 305.06 -37.30%
EPS 5.72 1.40 4.20 5.31 10.50 4.12 3.48 39.40%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.51 1.49 1.50 1.50 1.51 1.63 1.62 -4.59%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 151.64 144.93 152.49 138.16 135.74 114.85 203.29 -17.79%
EPS 5.71 1.39 3.96 5.31 10.50 2.74 2.32 82.59%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.67 -
NAPS 1.5091 1.4753 1.4981 1.4984 1.5092 1.0826 1.0795 25.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.07 2.35 2.15 2.08 2.12 1.33 1.57 -
P/RPS 2.02 1.61 1.41 1.50 1.56 0.77 0.51 150.96%
P/EPS 53.73 167.86 54.25 39.13 20.17 32.28 45.07 12.46%
EY 1.86 0.60 1.84 2.56 4.96 3.10 2.22 -11.15%
DY 0.00 0.00 0.47 0.00 0.00 0.00 0.64 -
P/NAPS 2.03 1.58 1.43 1.39 1.40 0.82 0.97 63.83%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 27/05/14 25/02/14 20/11/13 27/08/13 17/05/13 28/02/13 -
Price 2.86 2.65 2.35 2.16 2.08 2.13 1.41 -
P/RPS 1.88 1.81 1.54 1.56 1.53 1.23 0.46 156.28%
P/EPS 50.06 189.29 59.30 40.63 19.79 51.70 40.48 15.25%
EY 2.00 0.53 1.69 2.46 5.05 1.93 2.47 -13.15%
DY 0.00 0.00 0.43 0.00 0.00 0.00 0.71 -
P/NAPS 1.89 1.78 1.57 1.44 1.38 1.31 0.87 67.97%

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