[PENERGY] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -91.24%
YoY- -49.34%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 624,423 471,002 243,956 116,582 490,645 333,392 218,376 101.07%
PBT 21,780 19,849 11,784 1,010 1,284 17,118 20,598 3.77%
Tax 12,956 8,037 -2,779 -9 11,253 -4,335 -3,760 -
NP 34,736 27,886 9,005 1,001 12,537 12,783 16,838 61.84%
-
NP to SH 34,750 28,174 9,186 1,115 12,735 12,815 16,897 61.50%
-
Tax Rate -59.49% -40.49% 23.58% 0.89% -876.40% 25.32% 18.25% -
Total Cost 589,687 443,116 234,951 115,581 478,108 320,609 201,538 104.17%
-
Net Worth 514,781 504,944 485,546 474,671 482,013 482,125 485,578 3.95%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,434 - - - 3,213 - - -
Div Payout % 18.52% - - - 25.23% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 514,781 504,944 485,546 474,671 482,013 482,125 485,578 3.95%
NOSH 321,738 321,620 321,750 321,750 321,342 321,750 321,750 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.56% 5.92% 3.69% 0.86% 2.56% 3.83% 7.71% -
ROE 6.75% 5.58% 1.89% 0.23% 2.64% 2.66% 3.48% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 194.08 146.45 75.87 36.60 152.69 103.73 67.91 101.00%
EPS 10.80 8.76 2.86 0.35 4.20 3.98 5.25 61.53%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.60 1.57 1.51 1.49 1.50 1.50 1.51 3.92%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 194.07 146.39 75.82 36.23 152.49 103.62 67.87 101.07%
EPS 10.80 8.76 2.86 0.35 3.96 3.98 5.25 61.53%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.5999 1.5694 1.5091 1.4753 1.4981 1.4984 1.5092 3.95%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.73 2.83 3.07 2.35 2.15 2.08 2.12 -
P/RPS 0.89 1.93 4.05 6.42 1.41 2.01 3.12 -56.56%
P/EPS 16.02 32.31 107.46 671.43 54.25 52.17 40.35 -45.89%
EY 6.24 3.10 0.93 0.15 1.84 1.92 2.48 84.68%
DY 1.16 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 1.08 1.80 2.03 1.58 1.43 1.39 1.40 -15.84%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 21/11/14 21/08/14 27/05/14 25/02/14 20/11/13 27/08/13 -
Price 1.60 2.02 2.86 2.65 2.35 2.16 2.08 -
P/RPS 0.82 1.38 3.77 7.24 1.54 2.08 3.06 -58.33%
P/EPS 14.81 23.06 100.11 757.14 59.30 54.18 39.59 -47.98%
EY 6.75 4.34 1.00 0.13 1.69 1.85 2.53 92.01%
DY 1.25 0.00 0.00 0.00 0.43 0.00 0.00 -
P/NAPS 1.00 1.29 1.89 1.78 1.57 1.44 1.38 -19.27%

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