[PENERGY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 105.28%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 654,080 463,659 303,813 131,252 650,403 432,695 274,104 78.10%
PBT 15,886 26,407 22,695 9,712 8,225 1,400 19,322 -12.18%
Tax -8,459 -5,142 -6,589 -2,670 -4,917 -2,435 -5,916 26.78%
NP 7,427 21,265 16,106 7,042 3,308 -1,035 13,406 -32.42%
-
NP to SH 7,469 21,354 16,257 7,154 3,485 -852 13,592 -32.78%
-
Tax Rate 53.25% 19.47% 29.03% 27.49% 59.78% 173.93% 30.62% -
Total Cost 646,653 442,394 287,707 124,210 647,095 433,730 260,698 82.73%
-
Net Worth 347,342 360,187 356,024 346,990 316,383 300,036 194,957 46.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,144 - - - 994 - - -
Div Payout % 28.71% - - - 28.55% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 347,342 360,187 356,024 346,990 316,383 300,036 194,957 46.70%
NOSH 214,409 214,397 214,472 214,191 198,983 194,829 194,957 6.51%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.14% 4.59% 5.30% 5.37% 0.51% -0.24% 4.89% -
ROE 2.15% 5.93% 4.57% 2.06% 1.10% -0.28% 6.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 305.06 216.26 141.66 61.28 326.86 222.09 140.60 67.20%
EPS 3.48 9.96 7.58 3.34 1.76 -0.44 6.97 -36.93%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.62 1.68 1.66 1.62 1.59 1.54 1.00 37.73%
Adjusted Per Share Value based on latest NOSH - 214,191
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 203.29 144.11 94.43 40.79 202.15 134.48 85.19 78.10%
EPS 2.32 6.64 5.05 2.22 1.08 -0.26 4.22 -32.76%
DPS 0.67 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 1.0795 1.1195 1.1065 1.0784 0.9833 0.9325 0.6059 46.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.57 1.84 1.47 1.04 1.14 0.98 1.49 -
P/RPS 0.51 0.85 1.04 1.70 0.35 0.44 1.06 -38.46%
P/EPS 45.07 18.47 19.39 31.14 65.09 -224.10 21.37 64.08%
EY 2.22 5.41 5.16 3.21 1.54 -0.45 4.68 -39.03%
DY 0.64 0.00 0.00 0.00 0.44 0.00 0.00 -
P/NAPS 0.97 1.10 0.89 0.64 0.72 0.64 1.49 -24.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 14/08/12 15/05/12 23/02/12 22/11/11 12/08/11 -
Price 1.41 1.73 1.68 1.14 1.03 1.12 1.30 -
P/RPS 0.46 0.80 1.19 1.86 0.32 0.50 0.92 -36.87%
P/EPS 40.48 17.37 22.16 34.13 58.81 -256.11 18.65 67.24%
EY 2.47 5.76 4.51 2.93 1.70 -0.39 5.36 -40.19%
DY 0.71 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 0.87 1.03 1.01 0.70 0.65 0.73 1.30 -23.39%

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