[PENERGY] YoY 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- -44.01%
YoY- 135.29%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 165,921 173,046 115,016 159,846 158,591 158,939 130,886 4.03%
PBT 26,998 8,065 -3,480 3,712 -17,922 7,412 6,620 26.38%
Tax -7,090 10,816 -575 1,447 3,481 -2,779 -2,276 20.83%
NP 19,908 18,881 -4,055 5,159 -14,441 4,633 4,344 28.86%
-
NP to SH 19,908 18,988 -4,082 5,097 -14,444 4,757 4,582 27.72%
-
Tax Rate 26.26% -134.11% - -38.98% - 37.49% 34.38% -
Total Cost 146,013 154,165 119,071 154,687 173,032 154,306 126,542 2.41%
-
Net Worth 555,497 505,273 482,125 359,788 300,190 313,884 308,066 10.31%
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 % 96.77% - - - - - - -
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 555,497 505,273 482,125 359,788 300,190 313,884 308,066 10.31%
NOSH 321,750 321,750 321,750 214,159 194,928 194,959 194,978 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 12.00% 10.91% -3.53% 3.23% -9.11% 2.91% 3.32% -
ROE 3.58% 3.76% -0.85% 1.42% -4.81% 1.52% 1.49% -
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 51.67 53.77 35.78 74.64 81.36 81.52 67.13 -4.26%
EPS 6.20 5.90 -1.27 2.38 -7.41 2.44 2.35 17.54%
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 51.57 53.78 35.75 49.68 49.29 49.40 40.68 4.03%
EPS 6.19 5.90 -1.27 1.58 -4.49 1.48 1.42 27.79%
DPS 5.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7265 1.5704 1.4984 1.1182 0.933 0.9756 0.9575 10.31%
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 2.15 5.26 5.81 2.47 1.20 1.42 2.70 -3.72%
P/EPS 17.90 47.97 -163.78 77.31 -13.23 47.54 77.02 -21.58%
EY 5.59 2.08 -0.61 1.29 -7.56 2.10 1.30 27.50%
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 2.67 3.76 6.04 2.32 1.38 1.61 2.79 -0.72%
P/EPS 22.26 34.24 -170.08 72.69 -15.11 53.69 79.57 -19.12%
EY 4.49 2.92 -0.59 1.38 -6.62 1.86 1.26 23.57%
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