[PENERGY] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -1.59%
YoY- 133.46%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 525,008 650,403 576,926 548,208 529,296 633,935 645,198 -12.82%
PBT 38,848 8,225 1,866 38,644 37,908 6,045 25,205 33.39%
Tax -10,680 -4,917 -3,246 -11,832 -10,564 -3,364 -11,213 -3.19%
NP 28,168 3,308 -1,380 26,812 27,344 2,681 13,992 59.36%
-
NP to SH 28,616 3,485 -1,136 27,184 27,624 2,585 14,105 60.19%
-
Tax Rate 27.49% 59.78% 173.95% 30.62% 27.87% 55.65% 44.49% -
Total Cost 496,840 647,095 578,306 521,396 501,952 631,254 631,206 -14.73%
-
Net Worth 346,990 316,383 300,036 194,957 195,081 305,146 313,668 6.95%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 994 - - - - - -
Div Payout % - 28.55% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 346,990 316,383 300,036 194,957 195,081 305,146 313,668 6.95%
NOSH 214,191 198,983 194,829 194,957 195,081 194,360 194,825 6.51%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.37% 0.51% -0.24% 4.89% 5.17% 0.42% 2.17% -
ROE 8.25% 1.10% -0.38% 13.94% 14.16% 0.85% 4.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 245.11 326.86 296.12 281.19 271.32 326.16 331.17 -18.16%
EPS 13.36 1.76 -0.59 13.94 14.16 1.33 7.24 50.38%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.59 1.54 1.00 1.00 1.57 1.61 0.41%
Adjusted Per Share Value based on latest NOSH - 194,821
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 163.17 202.15 179.31 170.38 164.51 197.03 200.53 -12.83%
EPS 8.89 1.08 -0.35 8.45 8.59 0.80 4.38 60.23%
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0784 0.9833 0.9325 0.6059 0.6063 0.9484 0.9749 6.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.04 1.14 0.98 1.49 1.63 1.55 1.16 -
P/RPS 0.42 0.35 0.33 0.53 0.60 0.48 0.35 12.91%
P/EPS 7.78 65.09 -168.07 10.69 11.51 116.54 16.02 -38.18%
EY 12.85 1.54 -0.59 9.36 8.69 0.86 6.24 61.79%
DY 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.64 1.49 1.63 0.99 0.72 -7.54%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 23/02/12 22/11/11 12/08/11 11/05/11 28/02/11 23/11/10 -
Price 1.14 1.03 1.12 1.30 1.60 1.40 1.31 -
P/RPS 0.47 0.32 0.38 0.46 0.59 0.43 0.40 11.33%
P/EPS 8.53 58.81 -192.08 9.32 11.30 105.26 18.09 -39.39%
EY 11.72 1.70 -0.52 10.73 8.85 0.95 5.53 64.91%
DY 0.00 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.73 1.30 1.60 0.89 0.81 -9.26%

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