[PENERGY] QoQ Cumulative Quarter 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- -0.62%
YoY- 70.5%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 471,002 243,956 116,582 490,645 333,392 218,376 92,380 195.93%
PBT 19,849 11,784 1,010 1,284 17,118 20,598 3,619 210.68%
Tax 8,037 -2,779 -9 11,253 -4,335 -3,760 -1,469 -
NP 27,886 9,005 1,001 12,537 12,783 16,838 2,150 451.17%
-
NP to SH 28,174 9,186 1,115 12,735 12,815 16,897 2,201 446.35%
-
Tax Rate -40.49% 23.58% 0.89% -876.40% 25.32% 18.25% 40.59% -
Total Cost 443,116 234,951 115,581 478,108 320,609 201,538 90,230 188.64%
-
Net Worth 504,944 485,546 474,671 482,013 482,125 485,578 348,313 28.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,213 - - - -
Div Payout % - - - 25.23% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 504,944 485,546 474,671 482,013 482,125 485,578 348,313 28.06%
NOSH 321,620 321,750 321,750 321,342 321,750 321,750 213,689 31.30%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.92% 3.69% 0.86% 2.56% 3.83% 7.71% 2.33% -
ROE 5.58% 1.89% 0.23% 2.64% 2.66% 3.48% 0.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 146.45 75.87 36.60 152.69 103.73 67.91 43.23 125.39%
EPS 8.76 2.86 0.35 4.20 3.98 5.25 1.03 316.11%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.57 1.51 1.49 1.50 1.50 1.51 1.63 -2.46%
Adjusted Per Share Value based on latest NOSH - 319,705
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 146.39 75.82 36.23 152.49 103.62 67.87 28.71 195.95%
EPS 8.76 2.86 0.35 3.96 3.98 5.25 0.68 448.68%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.5694 1.5091 1.4753 1.4981 1.4984 1.5092 1.0826 28.05%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.83 3.07 2.35 2.15 2.08 2.12 1.33 -
P/RPS 1.93 4.05 6.42 1.41 2.01 3.12 3.08 -26.75%
P/EPS 32.31 107.46 671.43 54.25 52.17 40.35 129.13 -60.25%
EY 3.10 0.93 0.15 1.84 1.92 2.48 0.77 152.85%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 1.80 2.03 1.58 1.43 1.39 1.40 0.82 68.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 27/05/14 25/02/14 20/11/13 27/08/13 17/05/13 -
Price 2.02 2.86 2.65 2.35 2.16 2.08 2.13 -
P/RPS 1.38 3.77 7.24 1.54 2.08 3.06 4.93 -57.17%
P/EPS 23.06 100.11 757.14 59.30 54.18 39.59 206.80 -76.80%
EY 4.34 1.00 0.13 1.69 1.85 2.53 0.48 333.42%
DY 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 1.29 1.89 1.78 1.57 1.44 1.38 1.31 -1.01%

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