[PENERGY] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -113.83%
YoY- -439.59%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 332,084 272,256 195,896 113,231 652,934 449,649 283,728 11.00%
PBT -124,483 -35,488 -15,807 -7,003 59,425 48,977 21,979 -
Tax 10,284 -1,432 -181 -74 -8,270 -12,090 -5,000 -
NP -114,199 -36,920 -15,988 -7,077 51,155 36,887 16,979 -
-
NP to SH -114,199 -36,920 -15,988 -7,077 51,155 36,887 16,979 -
-
Tax Rate - - - - 13.92% 24.69% 22.75% -
Total Cost 446,283 309,176 211,884 120,308 601,779 412,762 266,749 40.71%
-
Net Worth 417,252 497,592 512,920 531,575 545,069 555,497 534,032 -15.10%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 16,048 9,630 - - 32,062 19,265 - -
Div Payout % 0.00% 0.00% - - 62.68% 52.23% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 417,252 497,592 512,920 531,575 545,069 555,497 534,032 -15.10%
NOSH 320,963 321,750 321,750 321,750 321,750 321,750 321,750 -0.16%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -34.39% -13.56% -8.16% -6.25% 7.83% 8.20% 5.98% -
ROE -27.37% -7.42% -3.12% -1.33% 9.39% 6.64% 3.18% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 103.46 84.81 61.11 35.36 203.64 140.04 88.19 11.17%
EPS -35.58 -11.50 -4.98 -2.21 15.94 11.49 5.28 -
DPS 5.00 3.00 0.00 0.00 10.00 6.00 0.00 -
NAPS 1.30 1.55 1.60 1.66 1.70 1.73 1.66 -14.97%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 103.21 84.62 60.88 35.19 202.93 139.75 88.18 11.00%
EPS -35.49 -11.47 -4.97 -2.20 15.90 11.46 5.28 -
DPS 4.99 2.99 0.00 0.00 9.97 5.99 0.00 -
NAPS 1.2968 1.5465 1.5942 1.6521 1.6941 1.7265 1.6598 -15.10%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.95 1.02 1.23 1.26 1.26 1.11 1.19 -
P/RPS 0.92 1.20 2.01 3.56 0.62 0.79 1.35 -22.46%
P/EPS -2.67 -8.87 -24.66 -57.01 7.90 9.66 22.55 -
EY -37.45 -11.28 -4.05 -1.75 12.66 10.35 4.44 -
DY 5.26 2.94 0.00 0.00 7.94 5.41 0.00 -
P/NAPS 0.73 0.66 0.77 0.76 0.74 0.64 0.72 0.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 26/08/16 27/05/16 23/02/16 26/11/15 21/08/15 -
Price 1.01 0.98 1.03 1.27 1.30 1.38 0.95 -
P/RPS 0.98 1.16 1.69 3.59 0.64 0.99 1.08 -6.24%
P/EPS -2.84 -8.52 -20.65 -57.47 8.15 12.01 18.00 -
EY -35.23 -11.74 -4.84 -1.74 12.27 8.32 5.56 -
DY 4.95 3.06 0.00 0.00 7.69 4.35 0.00 -
P/NAPS 0.78 0.63 0.64 0.77 0.76 0.80 0.57 23.14%

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