[PENERGY] YoY Cumulative 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- 31.35%
YoY- 2606.34%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 449,649 471,002 333,392 463,659 432,695 483,899 358,443 3.84%
PBT 48,977 19,849 17,118 26,407 1,400 18,904 26,745 10.60%
Tax -12,090 8,037 -4,335 -5,142 -2,435 -8,410 -8,417 6.21%
NP 36,887 27,886 12,783 21,265 -1,035 10,494 18,328 12.35%
-
NP to SH 36,887 28,174 12,815 21,354 -852 10,579 18,383 12.30%
-
Tax Rate 24.69% -40.49% 25.32% 19.47% 173.93% 44.49% 31.47% -
Total Cost 412,762 443,116 320,609 442,394 433,730 473,405 340,115 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 19,265 - - - - - - -
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 6.64% 5.58% 2.66% 5.93% -0.28% 3.37% 5.97% -
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 140.04 146.45 103.73 216.26 222.09 248.38 183.87 -4.43%
EPS 11.49 8.76 3.98 9.96 -0.44 5.43 9.43 3.34%
DPS 6.00 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 139.75 146.39 103.62 144.11 134.48 150.40 111.40 3.84%
EPS 11.46 8.76 3.98 6.64 -0.26 3.29 5.71 12.30%
DPS 5.99 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 0.79 1.93 2.01 0.85 0.44 0.47 0.98 -3.52%
P/EPS 9.66 32.31 52.17 18.47 -224.10 21.36 19.19 -10.80%
EY 10.35 3.10 1.92 5.41 -0.45 4.68 5.21 12.11%
DY 5.41 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 0.99 1.38 2.08 0.80 0.50 0.53 1.02 -0.49%
P/EPS 12.01 23.06 54.18 17.37 -256.11 24.13 19.83 -8.01%
EY 8.32 4.34 1.85 5.76 -0.39 4.15 5.04 8.70%
DY 4.35 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