[PENERGY] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -185.43%
YoY- -234.32%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 680,112 649,331 650,403 582,731 583,079 613,392 633,935 4.80%
PBT 11,598 8,460 8,225 -11,459 13,875 3,546 6,045 54.46%
Tax -5,589 -4,945 -4,916 2,611 -3,649 -2,324 -3,364 40.32%
NP 6,009 3,515 3,309 -8,848 10,226 1,222 2,681 71.34%
-
NP to SH 6,151 3,734 3,486 -8,846 10,355 1,342 2,585 78.32%
-
Tax Rate 48.19% 58.45% 59.77% - 26.30% 65.54% 55.65% -
Total Cost 674,103 645,816 647,094 591,579 572,853 612,170 631,254 4.47%
-
Net Worth 356,391 346,990 208,811 300,190 194,821 195,081 306,111 10.68%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,044 1,044 1,044 974 974 974 - -
Div Payout % 16.97% 27.96% 29.95% 0.00% 9.41% 72.64% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 356,391 346,990 208,811 300,190 194,821 195,081 306,111 10.68%
NOSH 214,693 214,191 208,811 194,928 194,821 195,081 194,975 6.63%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.88% 0.54% 0.51% -1.52% 1.75% 0.20% 0.42% -
ROE 1.73% 1.08% 1.67% -2.95% 5.32% 0.69% 0.84% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 316.78 303.15 311.48 298.95 299.29 314.43 325.14 -1.72%
EPS 2.87 1.74 1.67 -4.54 5.32 0.69 1.33 67.06%
DPS 0.49 0.49 0.50 0.50 0.50 0.50 0.00 -
NAPS 1.66 1.62 1.00 1.54 1.00 1.00 1.57 3.78%
Adjusted Per Share Value based on latest NOSH - 194,928
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 211.38 201.81 202.15 181.11 181.22 190.64 197.03 4.80%
EPS 1.91 1.16 1.08 -2.75 3.22 0.42 0.80 78.72%
DPS 0.32 0.32 0.32 0.30 0.30 0.30 0.00 -
NAPS 1.1077 1.0784 0.649 0.933 0.6055 0.6063 0.9514 10.68%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.47 1.04 1.14 0.98 1.49 1.63 1.55 -
P/RPS 0.46 0.34 0.37 0.33 0.50 0.52 0.48 -2.79%
P/EPS 51.31 59.66 68.29 -21.60 28.03 236.95 116.91 -42.27%
EY 1.95 1.68 1.46 -4.63 3.57 0.42 0.86 72.67%
DY 0.33 0.47 0.44 0.51 0.34 0.31 0.00 -
P/NAPS 0.89 0.64 1.14 0.64 1.49 1.63 0.99 -6.85%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 15/05/12 23/02/12 22/11/11 12/08/11 11/05/11 28/02/11 -
Price 1.68 1.14 1.03 1.12 1.30 1.60 1.40 -
P/RPS 0.53 0.38 0.33 0.37 0.43 0.51 0.43 14.97%
P/EPS 58.64 65.39 61.70 -24.68 24.46 232.59 105.60 -32.46%
EY 1.71 1.53 1.62 -4.05 4.09 0.43 0.95 48.02%
DY 0.29 0.43 0.49 0.45 0.38 0.31 0.00 -
P/NAPS 1.01 0.70 1.03 0.73 1.30 1.60 0.89 8.80%

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