[PENERGY] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 459.2%
YoY- 2725.61%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 402,777 477,396 657,070 574,255 523,813 681,367 582,731 -5.96%
PBT -87,945 -22,451 50,908 4,015 6,597 33,232 -11,459 40.40%
Tax 8,055 -4,143 -7,171 23,625 -7,652 -7,623 2,611 20.63%
NP -79,890 -26,594 43,737 27,640 -1,055 25,609 -8,848 44.25%
-
NP to SH -79,890 -26,594 43,463 28,094 -1,070 25,692 -8,846 44.25%
-
Tax Rate - - 14.09% -588.42% 115.99% 22.94% - -
Total Cost 482,667 503,990 613,333 546,615 524,868 655,758 591,579 -3.33%
-
Net Worth 410,812 497,592 555,497 505,273 482,125 359,788 300,190 5.36%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 6,418 22,455 25,713 3,197 2,143 1,044 974 36.88%
Div Payout % 0.00% 0.00% 59.16% 11.38% 0.00% 4.06% 0.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 410,812 497,592 555,497 505,273 482,125 359,788 300,190 5.36%
NOSH 320,947 321,750 321,750 321,750 321,750 214,159 194,928 8.65%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -19.83% -5.57% 6.66% 4.81% -0.20% 3.76% -1.52% -
ROE -19.45% -5.34% 7.82% 5.56% -0.22% 7.14% -2.95% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 125.50 148.71 204.63 178.43 162.97 318.16 298.95 -13.45%
EPS -24.89 -8.28 13.54 8.73 -0.33 12.00 -4.54 32.75%
DPS 2.00 7.00 8.00 1.00 0.67 0.49 0.50 25.96%
NAPS 1.28 1.55 1.73 1.57 1.50 1.68 1.54 -3.03%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 125.18 148.37 204.22 178.48 162.80 211.77 181.11 -5.96%
EPS -24.83 -8.27 13.51 8.73 -0.33 7.99 -2.75 44.25%
DPS 1.99 6.98 7.99 0.99 0.67 0.32 0.30 37.03%
NAPS 1.2768 1.5465 1.7265 1.5704 1.4984 1.1182 0.933 5.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.06 1.02 1.11 2.83 2.08 1.84 0.98 -
P/RPS 0.84 0.69 0.54 1.59 1.28 0.58 0.33 16.83%
P/EPS -4.26 -12.31 8.20 32.42 -624.81 15.34 -21.60 -23.68%
EY -23.48 -8.12 12.19 3.08 -0.16 6.52 -4.63 31.04%
DY 1.89 6.86 7.21 0.35 0.32 0.26 0.51 24.37%
P/NAPS 0.83 0.66 0.64 1.80 1.39 1.10 0.64 4.42%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 25/11/16 26/11/15 21/11/14 20/11/13 21/11/12 22/11/11 -
Price 0.825 0.98 1.38 2.02 2.16 1.73 1.12 -
P/RPS 0.66 0.66 0.67 1.13 1.33 0.54 0.37 10.11%
P/EPS -3.31 -11.83 10.20 23.14 -648.84 14.42 -24.68 -28.43%
EY -30.17 -8.45 9.81 4.32 -0.15 6.93 -4.05 39.70%
DY 2.42 7.14 5.80 0.50 0.31 0.28 0.45 32.32%
P/NAPS 0.64 0.63 0.80 1.29 1.44 1.03 0.73 -2.16%

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