[PENERGY] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -127.78%
YoY- -180.09%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 76,360 165,921 173,046 115,016 159,846 158,591 158,939 -11.49%
PBT -19,680 26,998 8,065 -3,480 3,712 -17,922 7,412 -
Tax -1,251 -7,090 10,816 -575 1,447 3,481 -2,779 -12.44%
NP -20,931 19,908 18,881 -4,055 5,159 -14,441 4,633 -
-
NP to SH -20,931 19,908 18,988 -4,082 5,097 -14,444 4,757 -
-
Tax Rate - 26.26% -134.11% - -38.98% - 37.49% -
Total Cost 97,291 146,013 154,165 119,071 154,687 173,032 154,306 -7.39%
-
Net Worth 497,592 555,497 505,273 482,125 359,788 300,190 313,884 7.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,630 19,265 - - - - - -
Div Payout % 0.00% 96.77% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 497,592 555,497 505,273 482,125 359,788 300,190 313,884 7.97%
NOSH 321,750 321,750 321,750 321,750 214,159 194,928 194,959 8.69%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -27.41% 12.00% 10.91% -3.53% 3.23% -9.11% 2.91% -
ROE -4.21% 3.58% 3.76% -0.85% 1.42% -4.81% 1.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.79 51.67 53.77 35.78 74.64 81.36 81.52 -18.54%
EPS -6.52 6.20 5.90 -1.27 2.38 -7.41 2.44 -
DPS 3.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.73 1.57 1.50 1.68 1.54 1.61 -0.63%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.73 51.57 53.78 35.75 49.68 49.29 49.40 -11.49%
EPS -6.51 6.19 5.90 -1.27 1.58 -4.49 1.48 -
DPS 2.99 5.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5465 1.7265 1.5704 1.4984 1.1182 0.933 0.9756 7.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.02 1.11 2.83 2.08 1.84 0.98 1.16 -
P/RPS 4.29 2.15 5.26 5.81 2.47 1.20 1.42 20.21%
P/EPS -15.64 17.90 47.97 -163.78 77.31 -13.23 47.54 -
EY -6.39 5.59 2.08 -0.61 1.29 -7.56 2.10 -
DY 2.94 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 1.80 1.39 1.10 0.64 0.72 -1.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 21/11/14 20/11/13 21/11/12 22/11/11 23/11/10 -
Price 0.98 1.38 2.02 2.16 1.73 1.12 1.31 -
P/RPS 4.12 2.67 3.76 6.04 2.32 1.38 1.61 16.93%
P/EPS -15.03 22.26 34.24 -170.08 72.69 -15.11 53.69 -
EY -6.65 4.49 2.92 -0.59 1.38 -6.62 1.86 -
DY 3.06 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 1.29 1.44 1.03 0.73 0.81 -4.09%

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