[PENERGY] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 23.34%
YoY- 172.87%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 449,649 283,728 119,073 624,423 471,002 243,956 116,582 145.73%
PBT 48,977 21,979 2,834 21,780 19,849 11,784 1,010 1226.64%
Tax -12,090 -5,000 -750 12,956 8,037 -2,779 -9 12021.40%
NP 36,887 16,979 2,084 34,736 27,886 9,005 1,001 1004.94%
-
NP to SH 36,887 16,979 2,084 34,750 28,174 9,186 1,115 928.35%
-
Tax Rate 24.69% 22.75% 26.46% -59.49% -40.49% 23.58% 0.89% -
Total Cost 412,762 266,749 116,989 589,687 443,116 234,951 115,581 133.45%
-
Net Worth 555,497 534,032 516,190 514,781 504,944 485,546 474,671 11.04%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 19,265 - - 6,434 - - - -
Div Payout % 52.23% - - 18.52% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 555,497 534,032 516,190 514,781 504,944 485,546 474,671 11.04%
NOSH 321,750 321,750 321,750 321,738 321,620 321,750 321,750 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.20% 5.98% 1.75% 5.56% 5.92% 3.69% 0.86% -
ROE 6.64% 3.18% 0.40% 6.75% 5.58% 1.89% 0.23% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 140.04 88.19 37.14 194.08 146.45 75.87 36.60 144.43%
EPS 11.49 5.28 0.65 10.80 8.76 2.86 0.35 923.08%
DPS 6.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.73 1.66 1.61 1.60 1.57 1.51 1.49 10.45%
Adjusted Per Share Value based on latest NOSH - 322,363
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 139.75 88.18 37.01 194.07 146.39 75.82 36.23 145.75%
EPS 11.46 5.28 0.65 10.80 8.76 2.86 0.35 921.30%
DPS 5.99 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.7265 1.6598 1.6043 1.5999 1.5694 1.5091 1.4753 11.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.11 1.19 1.39 1.73 2.83 3.07 2.35 -
P/RPS 0.79 1.35 3.74 0.89 1.93 4.05 6.42 -75.22%
P/EPS 9.66 22.55 213.85 16.02 32.31 107.46 671.43 -94.06%
EY 10.35 4.44 0.47 6.24 3.10 0.93 0.15 1577.95%
DY 5.41 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.86 1.08 1.80 2.03 1.58 -45.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 21/08/15 21/05/15 25/02/15 21/11/14 21/08/14 27/05/14 -
Price 1.38 0.95 1.46 1.60 2.02 2.86 2.65 -
P/RPS 0.99 1.08 3.93 0.82 1.38 3.77 7.24 -73.42%
P/EPS 12.01 18.00 224.62 14.81 23.06 100.11 757.14 -93.67%
EY 8.32 5.56 0.45 6.75 4.34 1.00 0.13 1495.95%
DY 4.35 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.91 1.00 1.29 1.89 1.78 -41.29%

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