[PENERGY] QoQ TTM 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- -66.31%
YoY- -32.62%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 490,645 523,813 568,643 615,208 654,080 681,367 680,112 -19.51%
PBT 1,284 6,597 13,789 9,793 15,886 33,232 11,598 -76.85%
Tax 11,253 -7,652 -5,630 -7,258 -8,459 -7,623 -5,589 -
NP 12,537 -1,055 8,159 2,535 7,427 25,609 6,009 63.05%
-
NP to SH 12,735 -1,070 8,109 2,516 7,469 25,692 6,151 62.22%
-
Tax Rate -876.40% 115.99% 40.83% 74.11% 53.25% 22.94% 48.19% -
Total Cost 478,108 524,868 560,484 612,673 646,653 655,758 674,103 -20.41%
-
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 2,143 2,143 2,143 1,044 1,044 110.44%
Div Payout % 25.10% 0.00% 26.44% 85.21% 28.70% 4.06% 16.97% -
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 321,750 321,750 321,750 213,689 214,391 214,159 214,693 30.86%
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 2.56% -0.20% 1.43% 0.41% 1.14% 3.76% 0.88% -
ROE 2.66% -0.22% 1.67% 0.72% 2.15% 7.14% 1.73% -
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 153.47 162.97 176.83 287.90 305.09 318.16 316.78 -38.23%
EPS 3.98 -0.33 2.52 1.18 3.48 12.00 2.87 24.28%
DPS 1.00 0.67 0.67 1.00 1.00 0.49 0.49 60.68%
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 152.49 162.80 176.73 191.21 203.29 211.77 211.38 -19.51%
EPS 3.96 -0.33 2.52 0.78 2.32 7.99 1.91 62.37%
DPS 0.99 0.67 0.67 0.67 0.67 0.32 0.32 111.88%
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 1.40 1.28 1.20 0.46 0.51 0.58 0.46 109.58%
P/EPS 53.97 -624.81 84.07 112.96 45.07 15.34 51.31 3.41%
EY 1.85 -0.16 1.19 0.89 2.22 6.52 1.95 -3.43%
DY 0.47 0.32 0.31 0.75 0.64 0.26 0.33 26.50%
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 1.53 1.33 1.18 0.74 0.46 0.54 0.53 102.35%
P/EPS 59.00 -648.84 82.49 180.91 40.47 14.42 58.64 0.40%
EY 1.70 -0.15 1.21 0.55 2.47 6.93 1.71 -0.38%
DY 0.43 0.31 0.32 0.47 0.71 0.28 0.29 29.93%
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