[PENERGY] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -127.78%
YoY- -180.09%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 127,374 116,582 157,253 115,016 125,996 92,380 190,421 -23.57%
PBT 10,774 1,010 -15,834 -3,480 16,979 3,619 -10,521 -
Tax -2,770 -9 15,588 -575 -2,291 -1,469 -3,317 -11.34%
NP 8,004 1,001 -246 -4,055 14,688 2,150 -13,838 -
-
NP to SH 8,071 1,115 -80 -4,082 14,696 2,201 -13,885 -
-
Tax Rate 25.71% 0.89% - - 13.49% 40.59% - -
Total Cost 119,370 115,581 157,499 119,071 111,308 90,230 204,259 -30.16%
-
Net Worth 485,546 474,671 479,558 482,125 485,578 348,313 347,314 25.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,197 - - - 2,143 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 485,546 474,671 479,558 482,125 485,578 348,313 347,314 25.10%
NOSH 321,750 321,750 319,705 321,750 321,750 213,689 214,391 31.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.28% 0.86% -0.16% -3.53% 11.66% 2.33% -7.27% -
ROE 1.66% 0.23% -0.02% -0.85% 3.03% 0.63% -4.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.61 36.60 49.19 35.78 39.18 43.23 88.82 -41.71%
EPS 2.51 0.35 -0.03 -1.27 4.57 1.03 -6.47 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.51 1.49 1.50 1.50 1.51 1.63 1.62 -4.59%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.59 36.23 48.87 35.75 39.16 28.71 59.18 -23.56%
EPS 2.51 0.35 -0.02 -1.27 4.57 0.68 -4.32 -
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.67 -
NAPS 1.5091 1.4753 1.4905 1.4984 1.5092 1.0826 1.0795 25.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.07 2.35 2.15 2.08 2.12 1.33 1.57 -
P/RPS 7.75 6.42 4.37 5.81 5.41 3.08 1.77 168.36%
P/EPS 122.31 671.43 -8,592.10 -163.78 46.39 129.13 -24.24 -
EY 0.82 0.15 -0.01 -0.61 2.16 0.77 -4.13 -
DY 0.00 0.00 0.47 0.00 0.00 0.00 0.64 -
P/NAPS 2.03 1.58 1.43 1.39 1.40 0.82 0.97 63.83%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 27/05/14 25/02/14 20/11/13 27/08/13 17/05/13 28/02/13 -
Price 2.86 2.65 2.35 2.16 2.08 2.13 1.41 -
P/RPS 7.22 7.24 4.78 6.04 5.31 4.93 1.59 174.97%
P/EPS 113.94 757.14 -9,391.36 -170.08 45.51 206.80 -21.77 -
EY 0.88 0.13 -0.01 -0.59 2.20 0.48 -4.59 -
DY 0.00 0.00 0.43 0.00 0.00 0.00 0.71 -
P/NAPS 1.89 1.78 1.57 1.44 1.38 1.31 0.87 67.97%

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