[PENERGY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 167.16%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 650,403 432,695 274,104 132,324 633,935 483,899 324,960 58.61%
PBT 8,225 1,400 19,322 9,477 6,045 18,904 11,492 -19.93%
Tax -4,917 -2,435 -5,916 -2,641 -3,364 -8,410 -5,631 -8.62%
NP 3,308 -1,035 13,406 6,836 2,681 10,494 5,861 -31.63%
-
NP to SH 3,485 -852 13,592 6,906 2,585 10,579 5,822 -28.90%
-
Tax Rate 59.78% 173.93% 30.62% 27.87% 55.65% 44.49% 49.00% -
Total Cost 647,095 433,730 260,698 125,488 631,254 473,405 319,099 60.00%
-
Net Worth 316,383 300,036 194,957 195,081 305,146 313,668 309,597 1.45%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 994 - - - - - - -
Div Payout % 28.55% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 316,383 300,036 194,957 195,081 305,146 313,668 309,597 1.45%
NOSH 198,983 194,829 194,957 195,081 194,360 194,825 194,715 1.45%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.51% -0.24% 4.89% 5.17% 0.42% 2.17% 1.80% -
ROE 1.10% -0.28% 6.97% 3.54% 0.85% 3.37% 1.88% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 326.86 222.09 140.60 67.83 326.16 248.38 166.89 56.34%
EPS 1.76 -0.44 6.97 3.54 1.33 5.43 2.99 -29.69%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.54 1.00 1.00 1.57 1.61 1.59 0.00%
Adjusted Per Share Value based on latest NOSH - 195,081
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 202.15 134.48 85.19 41.13 197.03 150.40 101.00 58.61%
EPS 1.08 -0.26 4.22 2.15 0.80 3.29 1.81 -29.05%
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9833 0.9325 0.6059 0.6063 0.9484 0.9749 0.9622 1.45%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.14 0.98 1.49 1.63 1.55 1.16 1.45 -
P/RPS 0.35 0.44 1.06 2.40 0.48 0.47 0.87 -45.41%
P/EPS 65.09 -224.10 21.37 46.04 116.54 21.36 48.49 21.62%
EY 1.54 -0.45 4.68 2.17 0.86 4.68 2.06 -17.58%
DY 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 1.49 1.63 0.99 0.72 0.91 -14.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 12/08/11 11/05/11 28/02/11 23/11/10 19/08/10 -
Price 1.03 1.12 1.30 1.60 1.40 1.31 1.32 -
P/RPS 0.32 0.50 0.92 2.36 0.43 0.53 0.79 -45.16%
P/EPS 58.81 -256.11 18.65 45.20 105.26 24.13 44.15 21.00%
EY 1.70 -0.39 5.36 2.21 0.95 4.15 2.27 -17.48%
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 1.30 1.60 0.89 0.81 0.83 -15.00%

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