[PENERGY] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -70.53%
YoY- -69.23%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 113,231 119,073 116,582 92,380 131,252 132,324 152,867 -4.87%
PBT -7,003 2,834 1,010 3,619 9,712 9,477 11,976 -
Tax -74 -750 -9 -1,469 -2,670 -2,641 -3,681 -47.82%
NP -7,077 2,084 1,001 2,150 7,042 6,836 8,295 -
-
NP to SH -7,077 2,084 1,115 2,201 7,154 6,906 8,149 -
-
Tax Rate - 26.46% 0.89% 40.59% 27.49% 27.87% 30.74% -
Total Cost 120,308 116,989 115,581 90,230 124,210 125,488 144,572 -3.01%
-
Net Worth 531,575 516,190 474,671 348,313 346,990 195,081 313,872 9.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 531,575 516,190 474,671 348,313 346,990 195,081 313,872 9.16%
NOSH 321,750 321,750 321,750 213,689 214,191 195,081 194,952 8.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.25% 1.75% 0.86% 2.33% 5.37% 5.17% 5.43% -
ROE -1.33% 0.40% 0.23% 0.63% 2.06% 3.54% 2.60% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.36 37.14 36.60 43.23 61.28 67.83 78.41 -12.41%
EPS -2.21 0.65 0.35 1.03 3.34 3.54 4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.61 1.49 1.63 1.62 1.00 1.61 0.51%
Adjusted Per Share Value based on latest NOSH - 213,689
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.19 37.01 36.23 28.71 40.79 41.13 47.51 -4.87%
EPS -2.20 0.65 0.35 0.68 2.22 2.15 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6521 1.6043 1.4753 1.0826 1.0784 0.6063 0.9755 9.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.26 1.39 2.35 1.33 1.04 1.63 1.50 -
P/RPS 3.56 3.74 6.42 3.08 1.70 2.40 1.91 10.92%
P/EPS -57.01 213.85 671.43 129.13 31.14 46.04 35.89 -
EY -1.75 0.47 0.15 0.77 3.21 2.17 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 1.58 0.82 0.64 1.63 0.93 -3.30%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 21/05/15 27/05/14 17/05/13 15/05/12 11/05/11 25/05/10 -
Price 1.27 1.46 2.65 2.13 1.14 1.60 1.20 -
P/RPS 3.59 3.93 7.24 4.93 1.86 2.36 1.53 15.25%
P/EPS -57.47 224.62 757.14 206.80 34.13 45.20 28.71 -
EY -1.74 0.45 0.13 0.48 2.93 2.21 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.91 1.78 1.31 0.70 1.60 0.75 0.43%

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