[PENERGY] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 13.62%
YoY- 19.61%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 567,456 487,912 436,752 607,626 548,208 649,920 455,114 3.74%
PBT 43,958 23,568 41,196 45,390 38,644 22,984 40,250 1.47%
Tax -10,000 -5,558 -7,520 -13,178 -11,832 -11,262 -12,282 -3.36%
NP 33,958 18,010 33,676 32,212 26,812 11,722 27,968 3.28%
-
NP to SH 33,958 18,372 33,794 32,514 27,184 11,644 27,602 3.51%
-
Tax Rate 22.75% 23.58% 18.25% 29.03% 30.62% 49.00% 30.51% -
Total Cost 533,498 469,902 403,076 575,414 521,396 638,198 427,146 3.77%
-
Net Worth 534,032 485,546 485,578 356,024 194,957 309,597 304,089 9.83%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 534,032 485,546 485,578 356,024 194,957 309,597 304,089 9.83%
NOSH 321,750 321,750 321,750 214,472 194,957 194,715 194,929 8.70%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.98% 3.69% 7.71% 5.30% 4.89% 1.80% 6.15% -
ROE 6.36% 3.78% 6.96% 9.13% 13.94% 3.76% 9.08% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 176.39 151.74 135.82 283.31 281.19 333.78 233.48 -4.56%
EPS 10.56 5.72 10.50 15.16 13.94 5.98 14.16 -4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.51 1.51 1.66 1.00 1.59 1.56 1.04%
Adjusted Per Share Value based on latest NOSH - 214,693
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 176.37 151.64 135.74 188.85 170.38 202.00 141.45 3.74%
EPS 10.55 5.71 10.50 10.11 8.45 3.62 8.58 3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6598 1.5091 1.5092 1.1065 0.6059 0.9622 0.9451 9.83%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.19 3.07 2.12 1.47 1.49 1.45 1.82 -
P/RPS 0.67 2.02 1.56 0.52 0.53 0.43 0.78 -2.50%
P/EPS 11.27 53.73 20.17 9.70 10.69 24.25 12.85 -2.16%
EY 8.87 1.86 4.96 10.31 9.36 4.12 7.78 2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 2.03 1.40 0.89 1.49 0.91 1.17 -7.76%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 21/08/14 27/08/13 14/08/12 12/08/11 19/08/10 26/08/09 -
Price 0.95 2.86 2.08 1.68 1.30 1.32 1.85 -
P/RPS 0.54 1.88 1.53 0.59 0.46 0.40 0.79 -6.14%
P/EPS 9.00 50.06 19.79 11.08 9.32 22.07 13.06 -6.01%
EY 11.11 2.00 5.05 9.02 10.73 4.53 7.65 6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.89 1.38 1.01 1.30 0.83 1.19 -11.54%

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