[PENERGY] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 502,954 478,142 483,388 536,078 533,366 486,010 414,364 13.74%
PBT 63,066 66,718 60,172 70,286 74,680 73,762 78,960 -13.88%
Tax -16,709 -17,572 -16,280 -19,704 -21,224 -21,494 -23,052 -19.26%
NP 46,357 49,146 43,892 50,582 53,456 52,268 55,908 -11.71%
-
NP to SH 46,357 49,146 43,892 50,582 53,456 52,268 55,908 -11.71%
-
Tax Rate 26.49% 26.34% 27.06% 28.03% 28.42% 29.14% 29.19% -
Total Cost 456,597 428,996 439,496 485,496 479,910 433,742 358,456 17.45%
-
Net Worth 284,695 280,834 267,016 174,558 141,699 114,246 102,475 97.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,330 - - - -
Div Payout % - - - 10.54% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 284,695 280,834 267,016 174,558 141,699 114,246 102,475 97.25%
NOSH 194,997 195,023 194,902 133,250 112,460 84,005 83,996 75.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.22% 10.28% 9.08% 9.44% 10.02% 10.75% 13.49% -
ROE 16.28% 17.50% 16.44% 28.98% 37.72% 45.75% 54.56% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 257.93 245.17 248.02 402.31 474.27 578.55 493.31 -35.02%
EPS 23.77 25.20 22.52 37.96 47.53 62.22 66.56 -49.56%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.37 1.31 1.26 1.36 1.22 12.68%
Adjusted Per Share Value based on latest NOSH - 194,981
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 156.32 148.61 150.24 166.61 165.77 151.05 128.78 13.75%
EPS 14.41 15.27 13.64 15.72 16.61 16.24 17.38 -11.71%
DPS 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
NAPS 0.8848 0.8728 0.8299 0.5425 0.4404 0.3551 0.3185 97.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 2.00 2.20 2.39 3.38 3.62 0.00 0.00 -
P/RPS 0.78 0.90 0.96 0.84 0.76 0.00 0.00 -
P/EPS 8.41 8.73 10.61 8.90 7.62 0.00 0.00 -
EY 11.89 11.45 9.42 11.23 13.13 0.00 0.00 -
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 1.37 1.53 1.74 2.58 2.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 24/07/07 -
Price 1.58 2.35 2.37 2.79 3.50 3.70 0.00 -
P/RPS 0.61 0.96 0.96 0.69 0.74 0.64 0.00 -
P/EPS 6.65 9.33 10.52 7.35 7.36 5.95 0.00 -
EY 15.05 10.72 9.50 13.61 13.58 16.82 0.00 -
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.08 1.63 1.73 2.13 2.78 2.72 0.00 -

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