[PENERGY] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9981.91%
YoY- 59.33%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 426,958 592,883 467,424 462,604 332,084 652,934 624,423 -6.13%
PBT 23,035 63,058 -18,584 -46,624 -124,483 59,425 21,780 0.93%
Tax -7,856 -511 -2,412 179 10,284 -8,270 12,956 -
NP 15,179 62,547 -20,996 -46,445 -114,199 51,155 34,736 -12.87%
-
NP to SH 15,179 62,547 -20,996 -46,445 -114,199 51,155 34,750 -12.88%
-
Tax Rate 34.10% 0.81% - - - 13.92% -59.49% -
Total Cost 411,779 530,336 488,420 509,049 446,283 601,779 589,687 -5.80%
-
Net Worth 381,920 381,920 330,570 349,826 417,252 545,069 514,781 -4.84%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 12,837 19,256 - - 16,048 32,062 6,434 12.18%
Div Payout % 84.58% 30.79% - - 0.00% 62.68% 18.52% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 381,920 381,920 330,570 349,826 417,252 545,069 514,781 -4.84%
NOSH 321,750 321,750 321,750 321,750 320,963 321,750 321,738 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.56% 10.55% -4.49% -10.04% -34.39% 7.83% 5.56% -
ROE 3.97% 16.38% -6.35% -13.28% -27.37% 9.39% 6.75% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 133.03 184.73 145.64 144.14 103.46 203.64 194.08 -6.09%
EPS 4.73 19.49 -6.54 -14.47 -35.58 15.94 10.80 -12.84%
DPS 4.00 6.00 0.00 0.00 5.00 10.00 2.00 12.23%
NAPS 1.19 1.19 1.03 1.09 1.30 1.70 1.60 -4.81%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 132.70 184.27 145.28 143.78 103.21 202.93 194.07 -6.13%
EPS 4.72 19.44 -6.53 -14.44 -35.49 15.90 10.80 -12.87%
DPS 3.99 5.98 0.00 0.00 4.99 9.97 2.00 12.18%
NAPS 1.187 1.187 1.0274 1.0873 1.2968 1.6941 1.5999 -4.84%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.06 1.36 0.405 0.825 0.95 1.26 1.73 -
P/RPS 0.80 0.74 0.28 0.57 0.92 0.62 0.89 -1.75%
P/EPS 22.41 6.98 -6.19 -5.70 -2.67 7.90 16.02 5.74%
EY 4.46 14.33 -16.15 -17.54 -37.45 12.66 6.24 -5.43%
DY 3.77 4.41 0.00 0.00 5.26 7.94 1.16 21.68%
P/NAPS 0.89 1.14 0.39 0.76 0.73 0.74 1.08 -3.17%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 17/02/20 22/02/19 23/02/18 23/02/17 23/02/16 25/02/15 -
Price 1.07 1.29 0.42 0.74 1.01 1.30 1.60 -
P/RPS 0.80 0.70 0.29 0.51 0.98 0.64 0.82 -0.41%
P/EPS 22.62 6.62 -6.42 -5.11 -2.84 8.15 14.81 7.30%
EY 4.42 15.11 -15.58 -19.56 -35.23 12.27 6.75 -6.80%
DY 3.74 4.65 0.00 0.00 4.95 7.69 1.25 20.02%
P/NAPS 0.90 1.08 0.41 0.68 0.78 0.76 1.00 -1.73%

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