[PENERGY] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 135.26%
YoY- 565.16%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 164,655 119,073 207,421 173,046 127,374 116,582 157,253 3.12%
PBT 19,145 2,834 1,931 8,065 10,774 1,010 -15,834 -
Tax -4,250 -750 4,919 10,816 -2,770 -9 15,588 -
NP 14,895 2,084 6,850 18,881 8,004 1,001 -246 -
-
NP to SH 14,895 2,084 6,576 18,988 8,071 1,115 -80 -
-
Tax Rate 22.20% 26.46% -254.74% -134.11% 25.71% 0.89% - -
Total Cost 149,760 116,989 200,571 154,165 119,370 115,581 157,499 -3.31%
-
Net Worth 534,032 516,190 515,781 505,273 485,546 474,671 479,558 7.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,447 - - - 3,197 -
Div Payout % - - 98.04% - - - 0.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 534,032 516,190 515,781 505,273 485,546 474,671 479,558 7.45%
NOSH 321,750 321,750 322,363 321,750 321,750 321,750 319,705 0.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.05% 1.75% 3.30% 10.91% 6.28% 0.86% -0.16% -
ROE 2.79% 0.40% 1.27% 3.76% 1.66% 0.23% -0.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.18 37.14 64.34 53.77 39.61 36.60 49.19 2.68%
EPS 4.63 0.65 2.04 5.90 2.51 0.35 -0.03 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.66 1.61 1.60 1.57 1.51 1.49 1.50 7.01%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.17 37.01 64.47 53.78 39.59 36.23 48.87 3.12%
EPS 4.63 0.65 2.04 5.90 2.51 0.35 -0.02 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.99 -
NAPS 1.6598 1.6043 1.6031 1.5704 1.5091 1.4753 1.4905 7.45%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.19 1.39 1.73 2.83 3.07 2.35 2.15 -
P/RPS 2.33 3.74 2.69 5.26 7.75 6.42 4.37 -34.32%
P/EPS 25.70 213.85 84.81 47.97 122.31 671.43 -8,592.10 -
EY 3.89 0.47 1.18 2.08 0.82 0.15 -0.01 -
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.47 -
P/NAPS 0.72 0.86 1.08 1.80 2.03 1.58 1.43 -36.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 21/05/15 25/02/15 21/11/14 21/08/14 27/05/14 25/02/14 -
Price 0.95 1.46 1.60 2.02 2.86 2.65 2.35 -
P/RPS 1.86 3.93 2.49 3.76 7.22 7.24 4.78 -46.79%
P/EPS 20.52 224.62 78.43 34.24 113.94 757.14 -9,391.36 -
EY 4.87 0.45 1.27 2.92 0.88 0.13 -0.01 -
DY 0.00 0.00 1.25 0.00 0.00 0.00 0.43 -
P/NAPS 0.57 0.91 1.00 1.29 1.89 1.78 1.57 -49.20%

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