[PENERGY] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 667.7%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 195,896 283,728 243,956 218,376 303,813 274,104 324,960 -8.08%
PBT -15,807 21,979 11,784 20,598 22,695 19,322 11,492 -
Tax -181 -5,000 -2,779 -3,760 -6,589 -5,916 -5,631 -43.58%
NP -15,988 16,979 9,005 16,838 16,106 13,406 5,861 -
-
NP to SH -15,988 16,979 9,186 16,897 16,257 13,592 5,822 -
-
Tax Rate - 22.75% 23.58% 18.25% 29.03% 30.62% 49.00% -
Total Cost 211,884 266,749 234,951 201,538 287,707 260,698 319,099 -6.59%
-
Net Worth 512,920 534,032 485,546 485,578 356,024 194,957 309,597 8.76%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 512,920 534,032 485,546 485,578 356,024 194,957 309,597 8.76%
NOSH 321,750 321,750 321,750 321,750 214,472 194,957 194,715 8.72%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.16% 5.98% 3.69% 7.71% 5.30% 4.89% 1.80% -
ROE -3.12% 3.18% 1.89% 3.48% 4.57% 6.97% 1.88% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 61.11 88.19 75.87 67.91 141.66 140.60 166.89 -15.40%
EPS -4.98 5.28 2.86 5.25 7.58 6.97 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.66 1.51 1.51 1.66 1.00 1.59 0.10%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 60.88 88.18 75.82 67.87 94.43 85.19 101.00 -8.08%
EPS -4.97 5.28 2.86 5.25 5.05 4.22 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5942 1.6598 1.5091 1.5092 1.1065 0.6059 0.9622 8.77%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.23 1.19 3.07 2.12 1.47 1.49 1.45 -
P/RPS 2.01 1.35 4.05 3.12 1.04 1.06 0.87 14.96%
P/EPS -24.66 22.55 107.46 40.35 19.39 21.37 48.49 -
EY -4.05 4.44 0.93 2.48 5.16 4.68 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 2.03 1.40 0.89 1.49 0.91 -2.74%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 21/08/14 27/08/13 14/08/12 12/08/11 19/08/10 -
Price 1.03 0.95 2.86 2.08 1.68 1.30 1.32 -
P/RPS 1.69 1.08 3.77 3.06 1.19 0.92 0.79 13.49%
P/EPS -20.65 18.00 100.11 39.59 22.16 18.65 44.15 -
EY -4.84 5.56 1.00 2.53 4.51 5.36 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 1.89 1.38 1.01 1.30 0.83 -4.23%

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