[PENERGY] YoY Cumulative 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- 127.24%
YoY- 19.61%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 283,728 243,956 218,376 303,813 274,104 324,960 227,557 3.74%
PBT 21,979 11,784 20,598 22,695 19,322 11,492 20,125 1.47%
Tax -5,000 -2,779 -3,760 -6,589 -5,916 -5,631 -6,141 -3.36%
NP 16,979 9,005 16,838 16,106 13,406 5,861 13,984 3.28%
-
NP to SH 16,979 9,186 16,897 16,257 13,592 5,822 13,801 3.51%
-
Tax Rate 22.75% 23.58% 18.25% 29.03% 30.62% 49.00% 30.51% -
Total Cost 266,749 234,951 201,538 287,707 260,698 319,099 213,573 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 3.18% 1.89% 3.48% 4.57% 6.97% 1.88% 4.54% -
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 88.19 75.87 67.91 141.66 140.60 166.89 116.74 -4.56%
EPS 5.28 2.86 5.25 7.58 6.97 2.99 7.08 -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 88.18 75.82 67.87 94.43 85.19 101.00 70.72 3.74%
EPS 5.28 2.86 5.25 5.05 4.22 1.81 4.29 3.51%
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 1.35 4.05 3.12 1.04 1.06 0.87 1.56 -2.37%
P/EPS 22.55 107.46 40.35 19.39 21.37 48.49 25.71 -2.16%
EY 4.44 0.93 2.48 5.16 4.68 2.06 3.89 2.22%
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 1.08 3.77 3.06 1.19 0.92 0.79 1.58 -6.14%
P/EPS 18.00 100.11 39.59 22.16 18.65 44.15 26.13 -6.02%
EY 5.56 1.00 2.53 4.51 5.36 2.27 3.83 6.40%
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