[PENERGY] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -30.18%
YoY- -32.12%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 503,456 477,924 455,114 427,856 555,530 502,954 478,142 3.48%
PBT 25,088 35,660 40,250 40,280 58,185 63,066 66,718 -47.80%
Tax -10,595 -11,222 -12,282 -10,416 -15,545 -16,709 -17,572 -28.56%
NP 14,493 24,437 27,968 29,864 42,640 46,357 49,146 -55.59%
-
NP to SH 14,390 24,510 27,602 29,792 42,672 46,357 49,146 -55.80%
-
Tax Rate 42.23% 31.47% 30.51% 25.86% 26.72% 26.49% 26.34% -
Total Cost 488,963 453,486 427,146 397,992 512,890 456,597 428,996 9.08%
-
Net Worth 304,358 308,007 304,089 300,259 292,451 284,695 280,834 5.49%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 3,899 - - -
Div Payout % - - - - 9.14% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 304,358 308,007 304,089 300,259 292,451 284,695 280,834 5.49%
NOSH 195,101 194,941 194,929 194,973 194,967 194,997 195,023 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.88% 5.11% 6.15% 6.98% 7.68% 9.22% 10.28% -
ROE 4.73% 7.96% 9.08% 9.92% 14.59% 16.28% 17.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 258.05 245.16 233.48 219.44 284.93 257.93 245.17 3.46%
EPS 7.38 12.57 14.16 15.28 21.88 23.77 25.20 -55.80%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.56 1.58 1.56 1.54 1.50 1.46 1.44 5.46%
Adjusted Per Share Value based on latest NOSH - 194,973
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 156.47 148.54 141.45 132.98 172.66 156.32 148.61 3.48%
EPS 4.47 7.62 8.58 9.26 13.26 14.41 15.27 -55.81%
DPS 0.00 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.9459 0.9573 0.9451 0.9332 0.9089 0.8848 0.8728 5.49%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.65 1.81 1.82 0.96 1.27 2.00 2.20 -
P/RPS 0.64 0.74 0.78 0.44 0.45 0.78 0.90 -20.28%
P/EPS 22.37 14.40 12.85 6.28 5.80 8.41 8.73 86.93%
EY 4.47 6.95 7.78 15.92 17.23 11.89 11.45 -46.49%
DY 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 1.06 1.15 1.17 0.62 0.85 1.37 1.53 -21.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 -
Price 1.32 1.87 1.85 1.91 1.10 1.58 2.35 -
P/RPS 0.51 0.76 0.79 0.87 0.39 0.61 0.96 -34.33%
P/EPS 17.90 14.87 13.06 12.50 5.03 6.65 9.33 54.21%
EY 5.59 6.72 7.65 8.00 19.90 15.05 10.72 -35.13%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.85 1.18 1.19 1.24 0.73 1.08 1.63 -35.13%

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