[PENERGY] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 22.73%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 358,443 227,557 106,964 555,530 377,216 239,071 120,847 106.30%
PBT 26,745 20,125 10,070 58,185 47,300 33,359 15,043 46.70%
Tax -8,417 -6,141 -2,604 -15,545 -12,532 -8,786 -4,070 62.24%
NP 18,328 13,984 7,466 42,640 34,768 24,573 10,973 40.73%
-
NP to SH 18,383 13,801 7,448 42,672 34,768 24,573 10,973 41.01%
-
Tax Rate 31.47% 30.51% 25.86% 26.72% 26.49% 26.34% 27.06% -
Total Cost 340,115 213,573 99,498 512,890 342,448 214,498 109,874 112.25%
-
Net Worth 308,007 304,089 300,259 292,451 284,695 280,834 267,016 9.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,899 - - - -
Div Payout % - - - 9.14% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 308,007 304,089 300,259 292,451 284,695 280,834 267,016 9.97%
NOSH 194,941 194,929 194,973 194,967 194,997 195,023 194,902 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.11% 6.15% 6.98% 7.68% 9.22% 10.28% 9.08% -
ROE 5.97% 4.54% 2.48% 14.59% 12.21% 8.75% 4.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 183.87 116.74 54.86 284.93 193.45 122.59 62.00 106.28%
EPS 9.43 7.08 3.82 21.88 17.83 12.60 5.63 40.99%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.58 1.56 1.54 1.50 1.46 1.44 1.37 9.96%
Adjusted Per Share Value based on latest NOSH - 194,831
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 111.40 70.72 33.24 172.66 117.24 74.30 37.56 106.29%
EPS 5.71 4.29 2.31 13.26 10.81 7.64 3.41 40.96%
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
NAPS 0.9573 0.9451 0.9332 0.9089 0.8848 0.8728 0.8299 9.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.81 1.82 0.96 1.27 2.00 2.20 2.39 -
P/RPS 0.98 1.56 1.75 0.45 1.03 1.79 3.85 -59.80%
P/EPS 19.19 25.71 25.13 5.80 11.22 17.46 42.45 -41.06%
EY 5.21 3.89 3.98 17.23 8.92 5.73 2.36 69.46%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 0.62 0.85 1.37 1.53 1.74 -24.10%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 29/05/08 -
Price 1.87 1.85 1.91 1.10 1.58 2.35 2.37 -
P/RPS 1.02 1.58 3.48 0.39 0.82 1.92 3.82 -58.50%
P/EPS 19.83 26.13 50.00 5.03 8.86 18.65 42.10 -39.43%
EY 5.04 3.83 2.00 19.90 11.28 5.36 2.38 64.83%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 1.24 0.73 1.08 1.63 1.73 -22.49%

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