[PENERGY] QoQ TTM 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- 2.73%
YoY- -74.95%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 583,079 613,392 633,935 628,912 600,859 549,359 503,456 10.31%
PBT 13,875 3,546 6,045 17,247 16,455 26,994 25,088 -32.69%
Tax -3,649 -2,324 -3,364 -10,588 -10,085 -11,672 -10,595 -50.96%
NP 10,226 1,222 2,681 6,659 6,370 15,322 14,493 -20.79%
-
NP to SH 10,355 1,342 2,585 6,586 6,411 15,091 14,390 -19.74%
-
Tax Rate 26.30% 65.54% 55.65% 61.39% 61.29% 43.24% 42.23% -
Total Cost 572,853 612,170 631,254 622,253 594,489 534,037 488,963 11.16%
-
Net Worth 194,821 195,081 306,111 313,884 310,918 313,872 304,706 -25.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 974 974 - - - - - -
Div Payout % 9.41% 72.64% - - - - - -
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 194,821 195,081 306,111 313,884 310,918 313,872 304,706 -25.84%
NOSH 194,821 195,081 194,975 194,959 195,546 194,952 195,324 -0.17%
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 1.75% 0.20% 0.42% 1.06% 1.06% 2.79% 2.88% -
ROE 5.32% 0.69% 0.84% 2.10% 2.06% 4.81% 4.72% -
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 299.29 314.43 325.14 322.59 307.27 281.79 257.75 10.50%
EPS 5.32 0.69 1.33 3.38 3.28 7.74 7.37 -19.57%
DPS 0.50 0.50 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 181.22 190.64 197.03 195.47 186.75 170.74 156.47 10.31%
EPS 3.22 0.42 0.80 2.05 1.99 4.69 4.47 -19.68%
DPS 0.30 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6055 0.6063 0.9514 0.9756 0.9663 0.9755 0.947 -25.84%
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 0.50 0.52 0.48 0.36 0.47 0.53 0.64 -15.21%
P/EPS 28.03 236.95 116.91 34.34 44.23 19.38 22.40 16.17%
EY 3.57 0.42 0.86 2.91 2.26 5.16 4.46 -13.82%
DY 0.34 0.31 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 0.43 0.51 0.43 0.41 0.43 0.43 0.51 -10.77%
P/EPS 24.46 232.59 105.60 38.78 40.26 15.50 17.92 23.11%
EY 4.09 0.43 0.95 2.58 2.48 6.45 5.58 -18.75%
DY 0.38 0.31 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