[PENERGY] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 98.04%
YoY- 99.42%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 173,046 127,374 116,582 157,253 115,016 125,996 92,380 51.89%
PBT 8,065 10,774 1,010 -15,834 -3,480 16,979 3,619 70.52%
Tax 10,816 -2,770 -9 15,588 -575 -2,291 -1,469 -
NP 18,881 8,004 1,001 -246 -4,055 14,688 2,150 325.09%
-
NP to SH 18,988 8,071 1,115 -80 -4,082 14,696 2,201 320.08%
-
Tax Rate -134.11% 25.71% 0.89% - - 13.49% 40.59% -
Total Cost 154,165 119,370 115,581 157,499 119,071 111,308 90,230 42.87%
-
Net Worth 505,273 485,546 474,671 479,558 482,125 485,578 348,313 28.11%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,197 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 505,273 485,546 474,671 479,558 482,125 485,578 348,313 28.11%
NOSH 321,750 321,750 321,750 319,705 321,750 321,750 213,689 31.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.91% 6.28% 0.86% -0.16% -3.53% 11.66% 2.33% -
ROE 3.76% 1.66% 0.23% -0.02% -0.85% 3.03% 0.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.77 39.61 36.60 49.19 35.78 39.18 43.23 15.64%
EPS 5.90 2.51 0.35 -0.03 -1.27 4.57 1.03 219.80%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.57 1.51 1.49 1.50 1.50 1.51 1.63 -2.46%
Adjusted Per Share Value based on latest NOSH - 319,705
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.78 39.59 36.23 48.87 35.75 39.16 28.71 51.90%
EPS 5.90 2.51 0.35 -0.02 -1.27 4.57 0.68 321.68%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.5704 1.5091 1.4753 1.4905 1.4984 1.5092 1.0826 28.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.83 3.07 2.35 2.15 2.08 2.12 1.33 -
P/RPS 5.26 7.75 6.42 4.37 5.81 5.41 3.08 42.82%
P/EPS 47.97 122.31 671.43 -8,592.10 -163.78 46.39 129.13 -48.29%
EY 2.08 0.82 0.15 -0.01 -0.61 2.16 0.77 93.84%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 1.80 2.03 1.58 1.43 1.39 1.40 0.82 68.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 27/05/14 25/02/14 20/11/13 27/08/13 17/05/13 -
Price 2.02 2.86 2.65 2.35 2.16 2.08 2.13 -
P/RPS 3.76 7.22 7.24 4.78 6.04 5.31 4.93 -16.51%
P/EPS 34.24 113.94 757.14 -9,391.36 -170.08 45.51 206.80 -69.81%
EY 2.92 0.88 0.13 -0.01 -0.59 2.20 0.48 232.87%
DY 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 1.29 1.89 1.78 1.57 1.44 1.38 1.31 -1.01%

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