[PENERGY] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -65.02%
YoY- 114.32%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 333,392 218,376 92,380 654,080 463,659 303,813 131,252 86.06%
PBT 17,118 20,598 3,619 15,886 26,407 22,695 9,712 45.86%
Tax -4,335 -3,760 -1,469 -8,459 -5,142 -6,589 -2,670 38.09%
NP 12,783 16,838 2,150 7,427 21,265 16,106 7,042 48.75%
-
NP to SH 12,815 16,897 2,201 7,469 21,354 16,257 7,154 47.44%
-
Tax Rate 25.32% 18.25% 40.59% 53.25% 19.47% 29.03% 27.49% -
Total Cost 320,609 201,538 90,230 646,653 442,394 287,707 124,210 88.05%
-
Net Worth 482,125 485,578 348,313 347,342 360,187 356,024 346,990 24.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,144 - - - -
Div Payout % - - - 28.71% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 482,125 485,578 348,313 347,342 360,187 356,024 346,990 24.49%
NOSH 321,750 321,750 213,689 214,409 214,397 214,472 214,191 31.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.83% 7.71% 2.33% 1.14% 4.59% 5.30% 5.37% -
ROE 2.66% 3.48% 0.63% 2.15% 5.93% 4.57% 2.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 103.73 67.91 43.23 305.06 216.26 141.66 61.28 41.98%
EPS 3.98 5.25 1.03 3.48 9.96 7.58 3.34 12.38%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.50 1.51 1.63 1.62 1.68 1.66 1.62 -4.99%
Adjusted Per Share Value based on latest NOSH - 214,391
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 103.62 67.87 28.71 203.29 144.11 94.43 40.79 86.07%
EPS 3.98 5.25 0.68 2.32 6.64 5.05 2.22 47.52%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 1.4984 1.5092 1.0826 1.0795 1.1195 1.1065 1.0784 24.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.08 2.12 1.33 1.57 1.84 1.47 1.04 -
P/RPS 2.01 3.12 3.08 0.51 0.85 1.04 1.70 11.80%
P/EPS 52.17 40.35 129.13 45.07 18.47 19.39 31.14 41.01%
EY 1.92 2.48 0.77 2.22 5.41 5.16 3.21 -28.98%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 1.39 1.40 0.82 0.97 1.10 0.89 0.64 67.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 17/05/13 28/02/13 21/11/12 14/08/12 15/05/12 -
Price 2.16 2.08 2.13 1.41 1.73 1.68 1.14 -
P/RPS 2.08 3.06 4.93 0.46 0.80 1.19 1.86 7.73%
P/EPS 54.18 39.59 206.80 40.48 17.37 22.16 34.13 36.04%
EY 1.85 2.53 0.48 2.47 5.76 4.51 2.93 -26.38%
DY 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 1.44 1.38 1.31 0.87 1.03 1.01 0.70 61.67%

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