[PENERGY] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -70.93%
YoY- 114.26%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 523,813 568,643 615,208 654,080 681,367 680,112 649,331 -13.33%
PBT 6,597 13,789 9,793 15,886 33,232 11,598 8,460 -15.26%
Tax -7,652 -5,630 -7,258 -8,459 -7,623 -5,589 -4,945 33.74%
NP -1,055 8,159 2,535 7,427 25,609 6,009 3,515 -
-
NP to SH -1,070 8,109 2,516 7,469 25,692 6,151 3,734 -
-
Tax Rate 115.99% 40.83% 74.11% 53.25% 22.94% 48.19% 58.45% -
Total Cost 524,868 560,484 612,673 646,653 655,758 674,103 645,816 -12.90%
-
Net Worth 482,125 485,578 348,313 347,314 359,788 356,391 346,990 24.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,143 2,143 2,143 2,143 1,044 1,044 1,044 61.44%
Div Payout % 0.00% 26.44% 85.21% 28.70% 4.06% 16.97% 27.96% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 482,125 485,578 348,313 347,314 359,788 356,391 346,990 24.49%
NOSH 321,750 321,750 213,689 214,391 214,159 214,693 214,191 31.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.20% 1.43% 0.41% 1.14% 3.76% 0.88% 0.54% -
ROE -0.22% 1.67% 0.72% 2.15% 7.14% 1.73% 1.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 162.97 176.83 287.90 305.09 318.16 316.78 303.15 -33.86%
EPS -0.33 2.52 1.18 3.48 12.00 2.87 1.74 -
DPS 0.67 0.67 1.00 1.00 0.49 0.49 0.49 23.16%
NAPS 1.50 1.51 1.63 1.62 1.68 1.66 1.62 -4.99%
Adjusted Per Share Value based on latest NOSH - 214,391
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 162.80 176.73 191.21 203.29 211.77 211.38 201.81 -13.33%
EPS -0.33 2.52 0.78 2.32 7.99 1.91 1.16 -
DPS 0.67 0.67 0.67 0.67 0.32 0.32 0.32 63.58%
NAPS 1.4984 1.5092 1.0826 1.0795 1.1182 1.1077 1.0784 24.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.08 2.12 1.33 1.57 1.84 1.47 1.04 -
P/RPS 1.28 1.20 0.46 0.51 0.58 0.46 0.34 141.80%
P/EPS -624.81 84.07 112.96 45.07 15.34 51.31 59.66 -
EY -0.16 1.19 0.89 2.22 6.52 1.95 1.68 -
DY 0.32 0.31 0.75 0.64 0.26 0.33 0.47 -22.58%
P/NAPS 1.39 1.40 0.82 0.97 1.10 0.89 0.64 67.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 17/05/13 28/02/13 21/11/12 14/08/12 15/05/12 -
Price 2.16 2.08 2.13 1.41 1.73 1.68 1.14 -
P/RPS 1.33 1.18 0.74 0.46 0.54 0.53 0.38 130.34%
P/EPS -648.84 82.49 180.91 40.47 14.42 58.64 65.39 -
EY -0.15 1.21 0.55 2.47 6.93 1.71 1.53 -
DY 0.31 0.32 0.47 0.71 0.28 0.29 0.43 -19.58%
P/NAPS 1.44 1.38 1.31 0.87 1.03 1.01 0.70 61.67%

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