[PENERGY] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -70.53%
YoY- -69.23%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 490,645 333,392 218,376 92,380 654,080 463,659 303,813 37.52%
PBT 1,284 17,118 20,598 3,619 15,886 26,407 22,695 -85.18%
Tax 11,253 -4,335 -3,760 -1,469 -8,459 -5,142 -6,589 -
NP 12,537 12,783 16,838 2,150 7,427 21,265 16,106 -15.34%
-
NP to SH 12,735 12,815 16,897 2,201 7,469 21,354 16,257 -14.98%
-
Tax Rate -876.40% 25.32% 18.25% 40.59% 53.25% 19.47% 29.03% -
Total Cost 478,108 320,609 201,538 90,230 646,653 442,394 287,707 40.16%
-
Net Worth 482,013 482,125 485,578 348,313 347,342 360,187 356,024 22.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,213 - - - 2,144 - - -
Div Payout % 25.23% - - - 28.71% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 482,013 482,125 485,578 348,313 347,342 360,187 356,024 22.31%
NOSH 321,342 321,750 321,750 213,689 214,409 214,397 214,472 30.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.56% 3.83% 7.71% 2.33% 1.14% 4.59% 5.30% -
ROE 2.64% 2.66% 3.48% 0.63% 2.15% 5.93% 4.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 152.69 103.73 67.91 43.23 305.06 216.26 141.66 5.11%
EPS 4.20 3.98 5.25 1.03 3.48 9.96 7.58 -32.46%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.50 1.50 1.51 1.63 1.62 1.68 1.66 -6.51%
Adjusted Per Share Value based on latest NOSH - 213,689
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 152.49 103.62 67.87 28.71 203.29 144.11 94.43 37.52%
EPS 3.96 3.98 5.25 0.68 2.32 6.64 5.05 -14.92%
DPS 1.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 1.4981 1.4984 1.5092 1.0826 1.0795 1.1195 1.1065 22.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.15 2.08 2.12 1.33 1.57 1.84 1.47 -
P/RPS 1.41 2.01 3.12 3.08 0.51 0.85 1.04 22.42%
P/EPS 54.25 52.17 40.35 129.13 45.07 18.47 19.39 98.18%
EY 1.84 1.92 2.48 0.77 2.22 5.41 5.16 -49.61%
DY 0.47 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 1.43 1.39 1.40 0.82 0.97 1.10 0.89 37.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 20/11/13 27/08/13 17/05/13 28/02/13 21/11/12 14/08/12 -
Price 2.35 2.16 2.08 2.13 1.41 1.73 1.68 -
P/RPS 1.54 2.08 3.06 4.93 0.46 0.80 1.19 18.69%
P/EPS 59.30 54.18 39.59 206.80 40.48 17.37 22.16 92.40%
EY 1.69 1.85 2.53 0.48 2.47 5.76 4.51 -47.93%
DY 0.43 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 1.57 1.44 1.38 1.31 0.87 1.03 1.01 34.08%

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