[PENERGY] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.19%
YoY- 387.32%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 131,252 217,708 158,591 141,780 132,324 150,036 158,939 -11.96%
PBT 9,712 6,825 -17,922 9,845 9,477 -12,859 7,412 19.72%
Tax -2,670 -2,481 3,481 -3,275 -2,641 5,046 -2,779 -2.62%
NP 7,042 4,344 -14,441 6,570 6,836 -7,813 4,633 32.16%
-
NP to SH 7,154 4,338 -14,444 6,686 6,906 -7,994 4,757 31.23%
-
Tax Rate 27.49% 36.35% - 33.27% 27.87% - 37.49% -
Total Cost 124,210 213,364 173,032 135,210 125,488 157,849 154,306 -13.45%
-
Net Worth 346,990 208,811 300,190 194,821 195,081 306,111 313,884 6.90%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,044 - - - - - -
Div Payout % - 24.07% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 346,990 208,811 300,190 194,821 195,081 306,111 313,884 6.90%
NOSH 214,191 208,811 194,928 194,821 195,081 194,975 194,959 6.46%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.37% 2.00% -9.11% 4.63% 5.17% -5.21% 2.91% -
ROE 2.06% 2.08% -4.81% 3.43% 3.54% -2.61% 1.52% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.28 104.26 81.36 72.77 67.83 76.95 81.52 -17.31%
EPS 3.34 2.19 -7.41 3.43 3.54 -4.10 2.44 23.25%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.54 1.00 1.00 1.57 1.61 0.41%
Adjusted Per Share Value based on latest NOSH - 194,821
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 40.79 67.66 49.29 44.07 41.13 46.63 49.40 -11.97%
EPS 2.22 1.35 -4.49 2.08 2.15 -2.48 1.48 31.00%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0784 0.649 0.933 0.6055 0.6063 0.9514 0.9756 6.90%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.04 1.14 0.98 1.49 1.63 1.55 1.16 -
P/RPS 1.70 1.09 1.20 2.05 2.40 2.01 1.42 12.73%
P/EPS 31.14 54.87 -13.23 43.42 46.04 -37.80 47.54 -24.55%
EY 3.21 1.82 -7.56 2.30 2.17 -2.65 2.10 32.66%
DY 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.14 0.64 1.49 1.63 0.99 0.72 -7.54%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 23/02/12 22/11/11 12/08/11 11/05/11 28/02/11 23/11/10 -
Price 1.14 1.03 1.12 1.30 1.60 1.40 1.31 -
P/RPS 1.86 0.99 1.38 1.79 2.36 1.82 1.61 10.09%
P/EPS 34.13 49.58 -15.11 37.88 45.20 -34.15 53.69 -26.04%
EY 2.93 2.02 -6.62 2.64 2.21 -2.93 1.86 35.34%
DY 0.00 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 0.73 1.30 1.60 0.89 0.81 -9.26%

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