[PENERGY] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.2%
YoY- -47.13%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 618,212 576,926 645,198 477,924 502,954 533,366 0 -
PBT 35,209 1,866 25,205 35,660 63,066 74,680 0 -
Tax -6,856 -3,246 -11,213 -11,222 -16,709 -21,224 0 -
NP 28,353 -1,380 13,992 24,437 46,357 53,456 0 -
-
NP to SH 28,472 -1,136 14,105 24,510 46,357 53,456 0 -
-
Tax Rate 19.47% 173.95% 44.49% 31.47% 26.49% 28.42% - -
Total Cost 589,858 578,306 631,206 453,486 456,597 479,910 0 -
-
Net Worth 360,187 300,036 313,668 308,007 284,695 141,699 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 360,187 300,036 313,668 308,007 284,695 141,699 0 -
NOSH 214,397 194,829 194,825 194,941 194,997 112,460 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.59% -0.24% 2.17% 5.11% 9.22% 10.02% 0.00% -
ROE 7.90% -0.38% 4.50% 7.96% 16.28% 37.72% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 288.35 296.12 331.17 245.16 257.93 474.27 0.00 -
EPS 13.28 -0.59 7.24 12.57 23.77 47.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.54 1.61 1.58 1.46 1.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 194,978
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 192.14 179.31 200.53 148.54 156.32 165.77 0.00 -
EPS 8.85 -0.35 4.38 7.62 14.41 16.61 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1195 0.9325 0.9749 0.9573 0.8848 0.4404 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 1.84 0.98 1.16 1.81 2.00 3.62 0.00 -
P/RPS 0.64 0.33 0.35 0.74 0.78 0.76 0.00 -
P/EPS 13.86 -168.07 16.02 14.40 8.41 7.62 0.00 -
EY 7.22 -0.59 6.24 6.95 11.89 13.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.64 0.72 1.15 1.37 2.87 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 23/11/10 16/11/09 27/11/08 27/11/07 - -
Price 1.73 1.12 1.31 1.87 1.58 3.50 0.00 -
P/RPS 0.60 0.38 0.40 0.76 0.61 0.74 0.00 -
P/EPS 13.03 -192.08 18.09 14.87 6.65 7.36 0.00 -
EY 7.68 -0.52 5.53 6.72 15.05 13.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.73 0.81 1.18 1.08 2.78 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