[PENERGY] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 26.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 513,269 532,144 553,334 536,078 400,025 243,005 103,591 189.78%
PBT 61,576 66,764 65,589 70,286 56,010 36,881 19,740 113.04%
Tax -16,318 -17,743 -18,011 -19,704 -15,918 -10,747 -5,763 99.76%
NP 45,258 49,021 47,578 50,582 40,092 26,134 13,977 118.40%
-
NP to SH 45,258 49,021 47,578 50,582 40,092 26,134 13,977 118.40%
-
Tax Rate 26.50% 26.58% 27.46% 28.03% 28.42% 29.14% 29.19% -
Total Cost 468,011 483,123 505,756 485,496 359,933 216,871 89,614 200.10%
-
Net Worth 284,602 280,975 267,016 255,425 168,371 84,015 83,996 125.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,799 7,799 7,799 7,799 - - - -
Div Payout % 17.23% 15.91% 16.39% 15.42% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 284,602 280,975 267,016 255,425 168,371 84,015 83,996 125.08%
NOSH 194,933 195,121 194,902 194,981 168,371 84,015 83,996 75.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.82% 9.21% 8.60% 9.44% 10.02% 10.75% 13.49% -
ROE 15.90% 17.45% 17.82% 19.80% 23.81% 31.11% 16.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 263.31 272.72 283.90 274.94 237.58 289.24 123.33 65.57%
EPS 23.22 25.12 24.41 25.94 23.81 31.11 16.64 24.79%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.37 1.31 1.00 1.00 1.00 28.60%
Adjusted Per Share Value based on latest NOSH - 194,981
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 159.52 165.39 171.98 166.61 124.33 75.53 32.20 189.76%
EPS 14.07 15.24 14.79 15.72 12.46 8.12 4.34 118.57%
DPS 2.42 2.42 2.42 2.42 0.00 0.00 0.00 -
NAPS 0.8845 0.8733 0.8299 0.7939 0.5233 0.2611 0.2611 125.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 2.00 2.20 2.39 3.38 3.62 0.00 0.00 -
P/RPS 0.76 0.81 0.84 1.23 1.52 0.00 0.00 -
P/EPS 8.61 8.76 9.79 13.03 15.20 0.00 0.00 -
EY 11.61 11.42 10.21 7.68 6.58 0.00 0.00 -
DY 2.00 1.82 1.67 1.18 0.00 0.00 0.00 -
P/NAPS 1.37 1.53 1.74 2.58 3.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 22/08/08 29/05/08 28/02/08 - - - -
Price 1.58 2.35 2.37 2.79 0.00 0.00 0.00 -
P/RPS 0.60 0.86 0.83 1.01 0.00 0.00 0.00 -
P/EPS 6.81 9.35 9.71 10.75 0.00 0.00 0.00 -
EY 14.69 10.69 10.30 9.30 0.00 0.00 0.00 -
DY 2.53 1.70 1.69 1.43 0.00 0.00 0.00 -
P/NAPS 1.08 1.63 1.73 2.13 0.00 0.00 0.00 -

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