[PENERGY] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.43%
YoY- 2606.34%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 599,532 628,002 444,522 618,212 576,926 645,198 477,924 3.84%
PBT 65,302 26,465 22,824 35,209 1,866 25,205 35,660 10.60%
Tax -16,120 10,716 -5,780 -6,856 -3,246 -11,213 -11,222 6.21%
NP 49,182 37,181 17,044 28,353 -1,380 13,992 24,437 12.35%
-
NP to SH 49,182 37,565 17,086 28,472 -1,136 14,105 24,510 12.30%
-
Tax Rate 24.69% -40.49% 25.32% 19.47% 173.95% 44.49% 31.47% -
Total Cost 550,349 590,821 427,478 589,858 578,306 631,206 453,486 3.27%
-
Net Worth 555,497 504,944 482,125 360,187 300,036 313,668 308,007 10.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 25,687 - - - - - - -
Div Payout % 52.23% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 555,497 504,944 482,125 360,187 300,036 313,668 308,007 10.32%
NOSH 321,750 321,620 321,750 214,397 194,829 194,825 194,941 8.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.20% 5.92% 3.83% 4.59% -0.24% 2.17% 5.11% -
ROE 8.85% 7.44% 3.54% 7.90% -0.38% 4.50% 7.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 186.71 195.26 138.30 288.35 296.12 331.17 245.16 -4.43%
EPS 15.32 11.68 5.31 13.28 -0.59 7.24 12.57 3.35%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.57 1.50 1.68 1.54 1.61 1.58 1.52%
Adjusted Per Share Value based on latest NOSH - 214,159
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 186.33 195.18 138.16 192.14 179.31 200.53 148.54 3.84%
EPS 15.29 11.68 5.31 8.85 -0.35 4.38 7.62 12.30%
DPS 7.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7265 1.5694 1.4984 1.1195 0.9325 0.9749 0.9573 10.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.11 2.83 2.08 1.84 0.98 1.16 1.81 -
P/RPS 0.59 1.45 1.50 0.64 0.33 0.35 0.74 -3.70%
P/EPS 7.25 24.23 39.13 13.86 -168.07 16.02 14.40 -10.80%
EY 13.80 4.13 2.56 7.22 -0.59 6.24 6.95 12.10%
DY 7.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.80 1.39 1.10 0.64 0.72 1.15 -9.30%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 21/11/14 20/11/13 21/11/12 22/11/11 23/11/10 16/11/09 -
Price 1.38 2.02 2.16 1.73 1.12 1.31 1.87 -
P/RPS 0.74 1.03 1.56 0.60 0.38 0.40 0.76 -0.44%
P/EPS 9.01 17.29 40.63 13.03 -192.08 18.09 14.87 -8.00%
EY 11.10 5.78 2.46 7.68 -0.52 5.53 6.72 8.71%
DY 5.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.29 1.44 1.03 0.73 0.81 1.18 -6.26%

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