[PENERGY] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 361.49%
YoY- 206.15%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 253,790 304,090 285,828 499,020 311,714 341,602 391,792 -6.97%
PBT -33,416 446 -26,286 31,658 -29,824 16,758 -31,614 0.92%
Tax -4,830 -5,430 -9,036 0 0 0 -362 53.97%
NP -38,246 -4,984 -35,322 31,658 -29,824 16,758 -31,976 3.02%
-
NP to SH -38,246 -4,984 -35,322 31,658 -29,824 16,758 -31,976 3.02%
-
Tax Rate - 1,217.49% - 0.00% - 0.00% - -
Total Cost 292,036 309,074 321,150 467,362 341,538 324,844 423,768 -6.01%
-
Net Worth 359,455 369,083 359,455 349,826 336,989 421,246 512,920 -5.75%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 12,837 - 12,837 - - - -
Div Payout % - 0.00% - 40.55% - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 359,455 369,083 359,455 349,826 336,989 421,246 512,920 -5.75%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -15.07% -1.64% -12.36% 6.34% -9.57% 4.91% -8.16% -
ROE -10.64% -1.35% -9.83% 9.05% -8.85% 3.98% -6.23% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 79.08 94.75 89.06 155.49 97.12 106.23 122.22 -6.99%
EPS -11.92 -1.56 -11.00 9.86 -9.30 5.22 -9.96 3.03%
DPS 0.00 4.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 1.12 1.09 1.05 1.31 1.60 -5.76%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 78.88 94.51 88.84 155.10 96.88 106.17 121.77 -6.97%
EPS -11.89 -1.55 -10.98 9.84 -9.27 5.21 -9.94 3.02%
DPS 0.00 3.99 0.00 3.99 0.00 0.00 0.00 -
NAPS 1.1172 1.1471 1.1172 1.0873 1.0474 1.3092 1.5942 -5.75%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.665 0.88 0.735 0.775 0.44 1.13 1.23 -
P/RPS 0.84 0.93 0.83 0.50 0.45 1.06 1.01 -3.02%
P/EPS -5.58 -56.67 -6.68 7.86 -4.73 21.68 -12.33 -12.37%
EY -17.92 -1.76 -14.97 12.73 -21.12 4.61 -8.11 14.11%
DY 0.00 4.55 0.00 5.16 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.66 0.71 0.42 0.86 0.77 -4.33%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 24/08/21 19/08/20 29/08/19 30/08/18 25/08/17 26/08/16 -
Price 0.71 0.78 0.635 0.74 0.58 0.96 1.03 -
P/RPS 0.90 0.82 0.71 0.48 0.60 0.90 0.84 1.15%
P/EPS -5.96 -50.23 -5.77 7.50 -6.24 18.42 -10.33 -8.75%
EY -16.78 -1.99 -17.33 13.33 -16.02 5.43 -9.68 9.59%
DY 0.00 5.13 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.57 0.68 0.55 0.73 0.64 -0.26%

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