[PENERGY] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 222.3%
YoY- 31.83%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 514,847 490,645 523,813 568,643 615,208 654,080 681,367 -17.05%
PBT -1,325 1,284 6,597 13,789 9,793 15,886 33,232 -
Tax 12,713 11,253 -7,652 -5,630 -7,258 -8,459 -7,623 -
NP 11,388 12,537 -1,055 8,159 2,535 7,427 25,609 -41.76%
-
NP to SH 11,649 12,735 -1,070 8,109 2,516 7,469 25,692 -41.00%
-
Tax Rate - -876.40% 115.99% 40.83% 74.11% 53.25% 22.94% -
Total Cost 503,459 478,108 524,868 560,484 612,673 646,653 655,758 -16.16%
-
Net Worth 474,671 479,558 482,125 485,578 348,313 347,314 359,788 20.31%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,197 3,197 2,143 2,143 2,143 2,143 1,044 111.02%
Div Payout % 27.44% 25.10% 0.00% 26.44% 85.21% 28.70% 4.06% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 474,671 479,558 482,125 485,578 348,313 347,314 359,788 20.31%
NOSH 321,750 321,750 321,750 321,750 213,689 214,391 214,159 31.20%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.21% 2.56% -0.20% 1.43% 0.41% 1.14% 3.76% -
ROE 2.45% 2.66% -0.22% 1.67% 0.72% 2.15% 7.14% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 161.61 153.47 162.97 176.83 287.90 305.09 318.16 -36.36%
EPS 3.66 3.98 -0.33 2.52 1.18 3.48 12.00 -54.72%
DPS 1.00 1.00 0.67 0.67 1.00 1.00 0.49 60.96%
NAPS 1.49 1.50 1.50 1.51 1.63 1.62 1.68 -7.69%
Adjusted Per Share Value based on latest NOSH - 321,750
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 160.01 152.49 162.80 176.73 191.21 203.29 211.77 -17.05%
EPS 3.62 3.96 -0.33 2.52 0.78 2.32 7.99 -41.03%
DPS 0.99 0.99 0.67 0.67 0.67 0.67 0.32 112.46%
NAPS 1.4753 1.4905 1.4984 1.5092 1.0826 1.0795 1.1182 20.31%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.35 2.15 2.08 2.12 1.33 1.57 1.84 -
P/RPS 1.45 1.40 1.28 1.20 0.46 0.51 0.58 84.30%
P/EPS 64.27 53.97 -624.81 84.07 112.96 45.07 15.34 160.11%
EY 1.56 1.85 -0.16 1.19 0.89 2.22 6.52 -61.49%
DY 0.43 0.47 0.32 0.31 0.75 0.64 0.26 39.89%
P/NAPS 1.58 1.43 1.39 1.40 0.82 0.97 1.10 27.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 20/11/13 27/08/13 17/05/13 28/02/13 21/11/12 -
Price 2.65 2.35 2.16 2.08 2.13 1.41 1.73 -
P/RPS 1.64 1.53 1.33 1.18 0.74 0.46 0.54 109.85%
P/EPS 72.47 59.00 -648.84 82.49 180.91 40.47 14.42 193.69%
EY 1.38 1.70 -0.15 1.21 0.55 2.47 6.93 -65.93%
DY 0.38 0.43 0.31 0.32 0.47 0.71 0.28 22.60%
P/NAPS 1.78 1.57 1.44 1.38 1.31 0.87 1.03 44.05%

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