[PENERGY] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 115.85%
YoY- -69.23%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 157,253 115,016 125,996 92,380 190,421 159,846 172,561 -5.98%
PBT -15,834 -3,480 16,979 3,619 -10,521 3,712 12,983 -
Tax 15,588 -575 -2,291 -1,469 -3,317 1,447 -3,919 -
NP -246 -4,055 14,688 2,150 -13,838 5,159 9,064 -
-
NP to SH -80 -4,082 14,696 2,201 -13,885 5,097 9,103 -
-
Tax Rate - - 13.49% 40.59% - -38.98% 30.19% -
Total Cost 157,499 119,071 111,308 90,230 204,259 154,687 163,497 -2.45%
-
Net Worth 479,558 482,125 485,578 348,313 347,314 359,788 356,391 21.81%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,197 - - - 2,143 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 479,558 482,125 485,578 348,313 347,314 359,788 356,391 21.81%
NOSH 319,705 321,750 321,750 213,689 214,391 214,159 214,693 30.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.16% -3.53% 11.66% 2.33% -7.27% 3.23% 5.25% -
ROE -0.02% -0.85% 3.03% 0.63% -4.00% 1.42% 2.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 49.19 35.78 39.18 43.23 88.82 74.64 80.38 -27.85%
EPS -0.03 -1.27 4.57 1.03 -6.47 2.38 4.24 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.50 1.50 1.51 1.63 1.62 1.68 1.66 -6.51%
Adjusted Per Share Value based on latest NOSH - 213,689
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.87 35.75 39.16 28.71 59.18 49.68 53.63 -5.99%
EPS -0.02 -1.27 4.57 0.68 -4.32 1.58 2.83 -
DPS 0.99 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 1.4905 1.4984 1.5092 1.0826 1.0795 1.1182 1.1077 21.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.15 2.08 2.12 1.33 1.57 1.84 1.47 -
P/RPS 4.37 5.81 5.41 3.08 1.77 2.47 1.83 78.37%
P/EPS -8,592.10 -163.78 46.39 129.13 -24.24 77.31 34.67 -
EY -0.01 -0.61 2.16 0.77 -4.13 1.29 2.88 -
DY 0.47 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 1.43 1.39 1.40 0.82 0.97 1.10 0.89 37.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 20/11/13 27/08/13 17/05/13 28/02/13 21/11/12 14/08/12 -
Price 2.35 2.16 2.08 2.13 1.41 1.73 1.68 -
P/RPS 4.78 6.04 5.31 4.93 1.59 2.32 2.09 73.32%
P/EPS -9,391.36 -170.08 45.51 206.80 -21.77 72.69 39.62 -
EY -0.01 -0.59 2.20 0.48 -4.59 1.38 2.52 -
DY 0.43 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 1.57 1.44 1.38 1.31 0.87 1.03 1.01 34.08%

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