[PENERGY] YoY 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- 27.24%
YoY- 36.15%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 164,655 127,374 125,996 172,561 141,780 172,093 120,593 5.32%
PBT 19,145 10,774 16,979 12,983 9,845 -484 10,055 11.32%
Tax -4,250 -2,770 -2,291 -3,919 -3,275 -1,950 -3,537 3.10%
NP 14,895 8,004 14,688 9,064 6,570 -2,434 6,518 14.76%
-
NP to SH 14,895 8,071 14,696 9,103 6,686 -2,327 6,353 15.25%
-
Tax Rate 22.20% 25.71% 13.49% 30.19% 33.27% - 35.18% -
Total Cost 149,760 119,370 111,308 163,497 135,210 174,527 114,075 4.63%
-
Net Worth 534,032 485,546 485,578 356,391 194,821 310,918 304,008 9.84%
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 534,032 485,546 485,578 356,391 194,821 310,918 304,008 9.84%
NOSH 321,750 321,750 321,750 214,693 194,821 195,546 194,877 8.71%
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 9.05% 6.28% 11.66% 5.25% 4.63% -1.41% 5.40% -
ROE 2.79% 1.66% 3.03% 2.55% 3.43% -0.75% 2.09% -
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 51.18 39.61 39.18 80.38 72.77 88.01 61.88 -3.11%
EPS 4.63 2.51 4.57 4.24 3.43 -1.19 3.26 6.01%
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 51.17 39.59 39.16 53.63 44.07 53.49 37.48 5.32%
EPS 4.63 2.51 4.57 2.83 2.08 -0.72 1.97 15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6598 1.5091 1.5092 1.1077 0.6055 0.9663 0.9449 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 2.33 7.75 5.41 1.83 2.05 1.65 2.94 -3.79%
P/EPS 25.70 122.31 46.39 34.67 43.42 -121.85 55.83 -12.12%
EY 3.89 0.82 2.16 2.88 2.30 -0.82 1.79 13.80%
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 1.86 7.22 5.31 2.09 1.79 1.50 2.99 -7.60%
P/EPS 20.52 113.94 45.51 39.62 37.88 -110.92 56.75 -15.58%
EY 4.87 0.88 2.20 2.52 2.64 -0.90 1.76 18.47%
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