[PENERGY] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -45.26%
YoY- -66.28%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 628,912 600,859 549,359 503,456 536,757 544,016 541,647 10.46%
PBT 17,247 16,455 26,994 25,088 37,630 44,951 53,212 -52.78%
Tax -10,588 -10,085 -11,672 -10,595 -11,430 -12,900 -14,079 -17.28%
NP 6,659 6,370 15,322 14,493 26,200 32,051 39,133 -69.25%
-
NP to SH 6,586 6,411 15,091 14,390 26,287 31,900 39,147 -69.49%
-
Tax Rate 61.39% 61.29% 43.24% 42.23% 30.37% 28.70% 26.46% -
Total Cost 622,253 594,489 534,037 488,963 510,557 511,965 502,514 15.29%
-
Net Worth 313,884 310,918 313,872 304,706 308,066 304,008 300,259 2.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 3,896 3,896 3,896 -
Div Payout % - - - - 14.82% 12.22% 9.95% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 313,884 310,918 313,872 304,706 308,066 304,008 300,259 2.99%
NOSH 194,959 195,546 194,952 195,324 194,978 194,877 194,973 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.06% 1.06% 2.79% 2.88% 4.88% 5.89% 7.22% -
ROE 2.10% 2.06% 4.81% 4.72% 8.53% 10.49% 13.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 322.59 307.27 281.79 257.75 275.29 279.16 277.81 10.46%
EPS 3.38 3.28 7.74 7.37 13.48 16.37 20.08 -69.48%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.61 1.59 1.61 1.56 1.58 1.56 1.54 3.00%
Adjusted Per Share Value based on latest NOSH - 195,324
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 195.47 186.75 170.74 156.47 166.82 169.08 168.34 10.46%
EPS 2.05 1.99 4.69 4.47 8.17 9.91 12.17 -69.46%
DPS 0.00 0.00 0.00 0.00 1.21 1.21 1.21 -
NAPS 0.9756 0.9663 0.9755 0.947 0.9575 0.9449 0.9332 3.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.45 1.50 1.65 1.81 1.82 0.96 -
P/RPS 0.36 0.47 0.53 0.64 0.66 0.65 0.35 1.89%
P/EPS 34.34 44.23 19.38 22.40 13.43 11.12 4.78 271.87%
EY 2.91 2.26 5.16 4.46 7.45 8.99 20.91 -73.11%
DY 0.00 0.00 0.00 0.00 1.10 1.10 2.08 -
P/NAPS 0.72 0.91 0.93 1.06 1.15 1.17 0.62 10.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 25/05/10 25/02/10 16/11/09 26/08/09 27/05/09 -
Price 1.31 1.32 1.20 1.32 1.87 1.85 1.91 -
P/RPS 0.41 0.43 0.43 0.51 0.68 0.66 0.69 -29.29%
P/EPS 38.78 40.26 15.50 17.92 13.87 11.30 9.51 155.02%
EY 2.58 2.48 6.45 5.58 7.21 8.85 10.51 -60.76%
DY 0.00 0.00 0.00 0.00 1.07 1.08 1.05 -
P/NAPS 0.81 0.83 0.75 0.85 1.18 1.19 1.24 -24.69%

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