[PENERGY] QoQ TTM 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- -113.2%
YoY- -104.16%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 516,225 514,847 490,645 523,813 568,643 615,208 654,080 -14.63%
PBT -7,530 -1,325 1,284 6,597 13,789 9,793 15,886 -
Tax 12,234 12,713 11,253 -7,652 -5,630 -7,258 -8,459 -
NP 4,704 11,388 12,537 -1,055 8,159 2,535 7,427 -26.31%
-
NP to SH 5,024 11,649 12,735 -1,070 8,109 2,516 7,469 -23.28%
-
Tax Rate - - -876.40% 115.99% 40.83% 74.11% 53.25% -
Total Cost 511,521 503,459 478,108 524,868 560,484 612,673 646,653 -14.50%
-
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 3,197 3,197 2,143 2,143 2,143 2,143 30.65%
Div Payout % 63.64% 27.44% 25.10% 0.00% 26.44% 85.21% 28.70% -
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 321,750 321,750 321,750 321,750 321,750 213,689 214,391 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 0.91% 2.21% 2.56% -0.20% 1.43% 0.41% 1.14% -
ROE 1.03% 2.45% 2.66% -0.22% 1.67% 0.72% 2.15% -
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 160.54 161.61 153.47 162.97 176.83 287.90 305.09 -34.89%
EPS 1.56 3.66 3.98 -0.33 2.52 1.18 3.48 -41.51%
DPS 1.00 1.00 1.00 0.67 0.67 1.00 1.00 0.00%
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 160.44 160.01 152.49 162.80 176.73 191.21 203.29 -14.63%
EPS 1.56 3.62 3.96 -0.33 2.52 0.78 2.32 -23.30%
DPS 0.99 0.99 0.99 0.67 0.67 0.67 0.67 29.82%
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 1.91 1.45 1.40 1.28 1.20 0.46 0.51 141.74%
P/EPS 196.49 64.27 53.97 -624.81 84.07 112.96 45.07 167.59%
EY 0.51 1.56 1.85 -0.16 1.19 0.89 2.22 -62.59%
DY 0.33 0.43 0.47 0.32 0.31 0.75 0.64 -35.77%
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 1.78 1.64 1.53 1.33 1.18 0.74 0.46 147.08%
P/EPS 183.05 72.47 59.00 -648.84 82.49 180.91 40.47 174.25%
EY 0.55 1.38 1.70 -0.15 1.21 0.55 2.47 -63.36%
DY 0.35 0.38 0.43 0.31 0.32 0.47 0.71 -37.67%
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