[PENERGY] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 126.52%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 633,935 645,198 649,920 611,468 503,456 477,924 455,114 24.64%
PBT 6,045 25,205 22,984 47,904 25,088 35,660 40,250 -71.64%
Tax -3,364 -11,213 -11,262 -14,724 -10,595 -11,222 -12,282 -57.72%
NP 2,681 13,992 11,722 33,180 14,493 24,437 27,968 -78.96%
-
NP to SH 2,585 14,105 11,644 32,596 14,390 24,510 27,602 -79.28%
-
Tax Rate 55.65% 44.49% 49.00% 30.74% 42.23% 31.47% 30.51% -
Total Cost 631,254 631,206 638,198 578,288 488,963 453,486 427,146 29.65%
-
Net Worth 305,146 313,668 309,597 313,872 304,358 308,007 304,089 0.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 305,146 313,668 309,597 313,872 304,358 308,007 304,089 0.23%
NOSH 194,360 194,825 194,715 194,952 195,101 194,941 194,929 -0.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.42% 2.17% 1.80% 5.43% 2.88% 5.11% 6.15% -
ROE 0.85% 4.50% 3.76% 10.39% 4.73% 7.96% 9.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 326.16 331.17 333.78 313.65 258.05 245.16 233.48 24.88%
EPS 1.33 7.24 5.98 16.72 7.38 12.57 14.16 -79.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.61 1.59 1.61 1.56 1.58 1.56 0.42%
Adjusted Per Share Value based on latest NOSH - 194,952
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.03 200.53 202.00 190.04 156.47 148.54 141.45 24.64%
EPS 0.80 4.38 3.62 10.13 4.47 7.62 8.58 -79.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9484 0.9749 0.9622 0.9755 0.9459 0.9573 0.9451 0.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.55 1.16 1.45 1.50 1.65 1.81 1.82 -
P/RPS 0.48 0.35 0.43 0.48 0.64 0.74 0.78 -27.58%
P/EPS 116.54 16.02 24.25 8.97 22.37 14.40 12.85 333.14%
EY 0.86 6.24 4.12 11.15 4.47 6.95 7.78 -76.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.72 0.91 0.93 1.06 1.15 1.17 -10.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 19/08/10 25/05/10 25/02/10 16/11/09 26/08/09 -
Price 1.40 1.31 1.32 1.20 1.32 1.87 1.85 -
P/RPS 0.43 0.40 0.40 0.38 0.51 0.76 0.79 -33.26%
P/EPS 105.26 18.09 22.07 7.18 17.90 14.87 13.06 300.46%
EY 0.95 5.53 4.53 13.93 5.59 6.72 7.65 -75.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.83 0.75 0.85 1.18 1.19 -17.56%

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