[PENERGY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 81.71%
YoY- -42.45%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 274,104 132,324 633,935 483,899 324,960 152,867 503,456 -33.39%
PBT 19,322 9,477 6,045 18,904 11,492 11,976 25,088 -16.01%
Tax -5,916 -2,641 -3,364 -8,410 -5,631 -3,681 -10,595 -32.26%
NP 13,406 6,836 2,681 10,494 5,861 8,295 14,493 -5.07%
-
NP to SH 13,592 6,906 2,585 10,579 5,822 8,149 14,390 -3.74%
-
Tax Rate 30.62% 27.87% 55.65% 44.49% 49.00% 30.74% 42.23% -
Total Cost 260,698 125,488 631,254 473,405 319,099 144,572 488,963 -34.32%
-
Net Worth 194,957 195,081 305,146 313,668 309,597 313,872 304,358 -25.75%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 194,957 195,081 305,146 313,668 309,597 313,872 304,358 -25.75%
NOSH 194,957 195,081 194,360 194,825 194,715 194,952 195,101 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.89% 5.17% 0.42% 2.17% 1.80% 5.43% 2.88% -
ROE 6.97% 3.54% 0.85% 3.37% 1.88% 2.60% 4.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 140.60 67.83 326.16 248.38 166.89 78.41 258.05 -33.36%
EPS 6.97 3.54 1.33 5.43 2.99 4.18 7.38 -3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.57 1.61 1.59 1.61 1.56 -25.71%
Adjusted Per Share Value based on latest NOSH - 194,959
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 85.19 41.13 197.03 150.40 101.00 47.51 156.47 -33.39%
EPS 4.22 2.15 0.80 3.29 1.81 2.53 4.47 -3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.6063 0.9484 0.9749 0.9622 0.9755 0.9459 -25.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.49 1.63 1.55 1.16 1.45 1.50 1.65 -
P/RPS 1.06 2.40 0.48 0.47 0.87 1.91 0.64 40.11%
P/EPS 21.37 46.04 116.54 21.36 48.49 35.89 22.37 -3.01%
EY 4.68 2.17 0.86 4.68 2.06 2.79 4.47 3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.63 0.99 0.72 0.91 0.93 1.06 25.56%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 11/05/11 28/02/11 23/11/10 19/08/10 25/05/10 25/02/10 -
Price 1.30 1.60 1.40 1.31 1.32 1.20 1.32 -
P/RPS 0.92 2.36 0.43 0.53 0.79 1.53 0.51 48.34%
P/EPS 18.65 45.20 105.26 24.13 44.15 28.71 17.90 2.78%
EY 5.36 2.21 0.95 4.15 2.27 3.48 5.59 -2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.60 0.89 0.81 0.83 0.75 0.85 32.84%

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