[PENERGY] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 44.83%
YoY- 30.93%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 367,456 455,722 363,008 599,532 628,002 444,522 618,212 -8.30%
PBT -52,649 626 -47,317 65,302 26,465 22,824 35,209 -
Tax -3,189 0 -1,909 -16,120 10,716 -5,780 -6,856 -11.97%
NP -55,838 626 -49,226 49,182 37,181 17,044 28,353 -
-
NP to SH -55,838 626 -49,226 49,182 37,565 17,086 28,472 -
-
Tax Rate - 0.00% - 24.69% -40.49% 25.32% 19.47% -
Total Cost 423,294 455,096 412,234 550,349 590,821 427,478 589,858 -5.37%
-
Net Worth 311,313 410,812 497,592 555,497 504,944 482,125 360,187 -2.40%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 12,841 25,687 - - - -
Div Payout % - - 0.00% 52.23% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 311,313 410,812 497,592 555,497 504,944 482,125 360,187 -2.40%
NOSH 321,750 321,750 321,750 321,750 321,620 321,750 214,397 6.99%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -15.20% 0.14% -13.56% 8.20% 5.92% 3.83% 4.59% -
ROE -17.94% 0.15% -9.89% 8.85% 7.44% 3.54% 7.90% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 114.49 141.99 113.08 186.71 195.26 138.30 288.35 -14.26%
EPS -17.40 0.20 -15.33 15.32 11.68 5.31 13.28 -
DPS 0.00 0.00 4.00 8.00 0.00 0.00 0.00 -
NAPS 0.97 1.28 1.55 1.73 1.57 1.50 1.68 -8.74%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 114.21 141.64 112.82 186.33 195.18 138.16 192.14 -8.30%
EPS -17.35 0.19 -15.30 15.29 11.68 5.31 8.85 -
DPS 0.00 0.00 3.99 7.98 0.00 0.00 0.00 -
NAPS 0.9676 1.2768 1.5465 1.7265 1.5694 1.4984 1.1195 -2.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.54 1.06 1.02 1.11 2.83 2.08 1.84 -
P/RPS 0.47 0.75 0.90 0.59 1.45 1.50 0.64 -5.01%
P/EPS -3.10 542.88 -6.65 7.25 24.23 39.13 13.86 -
EY -32.22 0.18 -15.03 13.80 4.13 2.56 7.22 -
DY 0.00 0.00 3.92 7.21 0.00 0.00 0.00 -
P/NAPS 0.56 0.83 0.66 0.64 1.80 1.39 1.10 -10.63%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 20/11/17 25/11/16 26/11/15 21/11/14 20/11/13 21/11/12 -
Price 0.545 0.825 0.98 1.38 2.02 2.16 1.73 -
P/RPS 0.48 0.58 0.87 0.74 1.03 1.56 0.60 -3.64%
P/EPS -3.13 422.52 -6.39 9.01 17.29 40.63 13.03 -
EY -31.92 0.24 -15.65 11.10 5.78 2.46 7.68 -
DY 0.00 0.00 4.08 5.80 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.63 0.80 1.29 1.44 1.03 -9.65%

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