[PENERGY] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -94.0%
YoY- 86.91%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 652,934 449,649 283,728 119,073 624,423 471,002 243,956 92.42%
PBT 59,425 48,977 21,979 2,834 21,780 19,849 11,784 193.20%
Tax -8,270 -12,090 -5,000 -750 12,956 8,037 -2,779 106.48%
NP 51,155 36,887 16,979 2,084 34,736 27,886 9,005 217.36%
-
NP to SH 51,155 36,887 16,979 2,084 34,750 28,174 9,186 213.19%
-
Tax Rate 13.92% 24.69% 22.75% 26.46% -59.49% -40.49% 23.58% -
Total Cost 601,779 412,762 266,749 116,989 589,687 443,116 234,951 86.87%
-
Net Worth 545,069 555,497 534,032 516,190 514,781 504,944 485,546 7.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 32,062 19,265 - - 6,434 - - -
Div Payout % 62.68% 52.23% - - 18.52% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 545,069 555,497 534,032 516,190 514,781 504,944 485,546 7.99%
NOSH 321,750 321,750 321,750 321,750 321,738 321,620 321,750 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.83% 8.20% 5.98% 1.75% 5.56% 5.92% 3.69% -
ROE 9.39% 6.64% 3.18% 0.40% 6.75% 5.58% 1.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 203.64 140.04 88.19 37.14 194.08 146.45 75.87 92.78%
EPS 15.94 11.49 5.28 0.65 10.80 8.76 2.86 213.36%
DPS 10.00 6.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.70 1.73 1.66 1.61 1.60 1.57 1.51 8.19%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 202.93 139.75 88.18 37.01 194.07 146.39 75.82 92.42%
EPS 15.90 11.46 5.28 0.65 10.80 8.76 2.86 212.84%
DPS 9.97 5.99 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.6941 1.7265 1.6598 1.6043 1.5999 1.5694 1.5091 7.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.26 1.11 1.19 1.39 1.73 2.83 3.07 -
P/RPS 0.62 0.79 1.35 3.74 0.89 1.93 4.05 -71.28%
P/EPS 7.90 9.66 22.55 213.85 16.02 32.31 107.46 -82.36%
EY 12.66 10.35 4.44 0.47 6.24 3.10 0.93 467.41%
DY 7.94 5.41 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 0.74 0.64 0.72 0.86 1.08 1.80 2.03 -48.87%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 21/08/15 21/05/15 25/02/15 21/11/14 21/08/14 -
Price 1.30 1.38 0.95 1.46 1.60 2.02 2.86 -
P/RPS 0.64 0.99 1.08 3.93 0.82 1.38 3.77 -69.24%
P/EPS 8.15 12.01 18.00 224.62 14.81 23.06 100.11 -81.13%
EY 12.27 8.32 5.56 0.45 6.75 4.34 1.00 429.55%
DY 7.69 4.35 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.76 0.80 0.57 0.91 1.00 1.29 1.89 -45.42%

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