[PENERGY] YoY Annualized Quarter 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- 21.14%
YoY- -42.45%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 444,522 618,212 576,926 645,198 477,924 502,954 533,366 -2.98%
PBT 22,824 35,209 1,866 25,205 35,660 63,066 74,680 -17.91%
Tax -5,780 -6,856 -3,246 -11,213 -11,222 -16,709 -21,224 -19.47%
NP 17,044 28,353 -1,380 13,992 24,437 46,357 53,456 -17.33%
-
NP to SH 17,086 28,472 -1,136 14,105 24,510 46,357 53,456 -17.29%
-
Tax Rate 25.32% 19.47% 173.95% 44.49% 31.47% 26.49% 28.42% -
Total Cost 427,478 589,858 578,306 631,206 453,486 456,597 479,910 -1.90%
-
Net Worth 482,125 360,187 300,036 313,668 308,007 284,695 141,699 22.61%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 482,125 360,187 300,036 313,668 308,007 284,695 141,699 22.61%
NOSH 321,750 214,397 194,829 194,825 194,941 194,997 112,460 19.12%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.83% 4.59% -0.24% 2.17% 5.11% 9.22% 10.02% -
ROE 3.54% 7.90% -0.38% 4.50% 7.96% 16.28% 37.72% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 138.30 288.35 296.12 331.17 245.16 257.93 474.27 -18.55%
EPS 5.31 13.28 -0.59 7.24 12.57 23.77 47.53 -30.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.68 1.54 1.61 1.58 1.46 1.26 2.94%
Adjusted Per Share Value based on latest NOSH - 194,959
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 138.16 192.14 179.31 200.53 148.54 156.32 165.77 -2.98%
EPS 5.31 8.85 -0.35 4.38 7.62 14.41 16.61 -17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4984 1.1195 0.9325 0.9749 0.9573 0.8848 0.4404 22.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.08 1.84 0.98 1.16 1.81 2.00 3.62 -
P/RPS 1.50 0.64 0.33 0.35 0.74 0.78 0.76 11.98%
P/EPS 39.13 13.86 -168.07 16.02 14.40 8.41 7.62 31.31%
EY 2.56 7.22 -0.59 6.24 6.95 11.89 13.13 -23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.10 0.64 0.72 1.15 1.37 2.87 -11.37%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 22/11/11 23/11/10 16/11/09 27/11/08 27/11/07 -
Price 2.16 1.73 1.12 1.31 1.87 1.58 3.50 -
P/RPS 1.56 0.60 0.38 0.40 0.76 0.61 0.74 13.22%
P/EPS 40.63 13.03 -192.08 18.09 14.87 6.65 7.36 32.90%
EY 2.46 7.68 -0.52 5.53 6.72 15.05 13.58 -24.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.03 0.73 0.81 1.18 1.08 2.78 -10.37%

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