[PENERGY] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -104.18%
YoY- -108.05%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 607,626 525,008 650,403 576,926 548,208 529,296 633,935 -2.78%
PBT 45,390 38,848 8,225 1,866 38,644 37,908 6,045 283.92%
Tax -13,178 -10,680 -4,917 -3,246 -11,832 -10,564 -3,364 148.70%
NP 32,212 28,168 3,308 -1,380 26,812 27,344 2,681 425.37%
-
NP to SH 32,514 28,616 3,485 -1,136 27,184 27,624 2,585 441.68%
-
Tax Rate 29.03% 27.49% 59.78% 173.95% 30.62% 27.87% 55.65% -
Total Cost 575,414 496,840 647,095 578,306 521,396 501,952 631,254 -5.99%
-
Net Worth 356,024 346,990 316,383 300,036 194,957 195,081 305,146 10.83%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 994 - - - - -
Div Payout % - - 28.55% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 356,024 346,990 316,383 300,036 194,957 195,081 305,146 10.83%
NOSH 214,472 214,191 198,983 194,829 194,957 195,081 194,360 6.79%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.30% 5.37% 0.51% -0.24% 4.89% 5.17% 0.42% -
ROE 9.13% 8.25% 1.10% -0.38% 13.94% 14.16% 0.85% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 283.31 245.11 326.86 296.12 281.19 271.32 326.16 -8.97%
EPS 15.16 13.36 1.76 -0.59 13.94 14.16 1.33 407.23%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.62 1.59 1.54 1.00 1.00 1.57 3.78%
Adjusted Per Share Value based on latest NOSH - 194,928
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 188.85 163.17 202.15 179.31 170.38 164.51 197.03 -2.78%
EPS 10.11 8.89 1.08 -0.35 8.45 8.59 0.80 443.39%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.00 -
NAPS 1.1065 1.0784 0.9833 0.9325 0.6059 0.6063 0.9484 10.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.47 1.04 1.14 0.98 1.49 1.63 1.55 -
P/RPS 0.52 0.42 0.35 0.33 0.53 0.60 0.48 5.48%
P/EPS 9.70 7.78 65.09 -168.07 10.69 11.51 116.54 -80.96%
EY 10.31 12.85 1.54 -0.59 9.36 8.69 0.86 424.60%
DY 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.64 0.72 0.64 1.49 1.63 0.99 -6.85%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 15/05/12 23/02/12 22/11/11 12/08/11 11/05/11 28/02/11 -
Price 1.68 1.14 1.03 1.12 1.30 1.60 1.40 -
P/RPS 0.59 0.47 0.32 0.38 0.46 0.59 0.43 23.50%
P/EPS 11.08 8.53 58.81 -192.08 9.32 11.30 105.26 -77.73%
EY 9.02 11.72 1.70 -0.52 10.73 8.85 0.95 349.00%
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.70 0.65 0.73 1.30 1.60 0.89 8.80%

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