[PENERGY] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 311.93%
YoY- -45.64%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 341,602 391,792 567,456 487,912 436,752 607,626 548,208 -7.57%
PBT 16,758 -31,614 43,958 23,568 41,196 45,390 38,644 -12.98%
Tax 0 -362 -10,000 -5,558 -7,520 -13,178 -11,832 -
NP 16,758 -31,976 33,958 18,010 33,676 32,212 26,812 -7.52%
-
NP to SH 16,758 -31,976 33,958 18,372 33,794 32,514 27,184 -7.73%
-
Tax Rate 0.00% - 22.75% 23.58% 18.25% 29.03% 30.62% -
Total Cost 324,844 423,768 533,498 469,902 403,076 575,414 521,396 -7.57%
-
Net Worth 421,246 512,920 534,032 485,546 485,578 356,024 194,957 13.68%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 421,246 512,920 534,032 485,546 485,578 356,024 194,957 13.68%
NOSH 321,750 321,750 321,750 321,750 321,750 214,472 194,957 8.70%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.91% -8.16% 5.98% 3.69% 7.71% 5.30% 4.89% -
ROE 3.98% -6.23% 6.36% 3.78% 6.96% 9.13% 13.94% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 106.23 122.22 176.39 151.74 135.82 283.31 281.19 -14.96%
EPS 5.22 -9.96 10.56 5.72 10.50 15.16 13.94 -15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.60 1.66 1.51 1.51 1.66 1.00 4.59%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 106.17 121.77 176.37 151.64 135.74 188.85 170.38 -7.57%
EPS 5.21 -9.94 10.55 5.71 10.50 10.11 8.45 -7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3092 1.5942 1.6598 1.5091 1.5092 1.1065 0.6059 13.68%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.13 1.23 1.19 3.07 2.12 1.47 1.49 -
P/RPS 1.06 1.01 0.67 2.02 1.56 0.52 0.53 12.23%
P/EPS 21.68 -12.33 11.27 53.73 20.17 9.70 10.69 12.49%
EY 4.61 -8.11 8.87 1.86 4.96 10.31 9.36 -11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 0.72 2.03 1.40 0.89 1.49 -8.74%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 21/08/15 21/08/14 27/08/13 14/08/12 12/08/11 -
Price 0.96 1.03 0.95 2.86 2.08 1.68 1.30 -
P/RPS 0.90 0.84 0.54 1.88 1.53 0.59 0.46 11.82%
P/EPS 18.42 -10.33 9.00 50.06 19.79 11.08 9.32 12.01%
EY 5.43 -9.68 11.11 2.00 5.05 9.02 10.73 -10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.57 1.89 1.38 1.01 1.30 -9.16%

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