[PENERGY] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -43.37%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 92,380 131,252 132,324 152,867 106,964 120,847 103,591 -1.88%
PBT 3,619 9,712 9,477 11,976 10,070 15,043 19,740 -24.60%
Tax -1,469 -2,670 -2,641 -3,681 -2,604 -4,070 -5,763 -20.35%
NP 2,150 7,042 6,836 8,295 7,466 10,973 13,977 -26.78%
-
NP to SH 2,201 7,154 6,906 8,149 7,448 10,973 13,977 -26.49%
-
Tax Rate 40.59% 27.49% 27.87% 30.74% 25.86% 27.06% 29.19% -
Total Cost 90,230 124,210 125,488 144,572 99,498 109,874 89,614 0.11%
-
Net Worth 348,313 346,990 195,081 313,872 300,259 267,016 102,475 22.59%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 348,313 346,990 195,081 313,872 300,259 267,016 102,475 22.59%
NOSH 213,689 214,191 195,081 194,952 194,973 194,902 83,996 16.82%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.33% 5.37% 5.17% 5.43% 6.98% 9.08% 13.49% -
ROE 0.63% 2.06% 3.54% 2.60% 2.48% 4.11% 13.64% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 43.23 61.28 67.83 78.41 54.86 62.00 123.33 -16.01%
EPS 1.03 3.34 3.54 4.18 3.82 5.63 16.64 -37.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.00 1.61 1.54 1.37 1.22 4.94%
Adjusted Per Share Value based on latest NOSH - 194,952
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.71 40.79 41.13 47.51 33.24 37.56 32.20 -1.89%
EPS 0.68 2.22 2.15 2.53 2.31 3.41 4.34 -26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0826 1.0784 0.6063 0.9755 0.9332 0.8299 0.3185 22.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 1.33 1.04 1.63 1.50 0.96 2.39 0.00 -
P/RPS 3.08 1.70 2.40 1.91 1.75 3.85 0.00 -
P/EPS 129.13 31.14 46.04 35.89 25.13 42.45 0.00 -
EY 0.77 3.21 2.17 2.79 3.98 2.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 1.63 0.93 0.62 1.74 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 15/05/12 11/05/11 25/05/10 27/05/09 29/05/08 24/07/07 -
Price 2.13 1.14 1.60 1.20 1.91 2.37 0.00 -
P/RPS 4.93 1.86 2.36 1.53 3.48 3.82 0.00 -
P/EPS 206.80 34.13 45.20 28.71 50.00 42.10 0.00 -
EY 0.48 2.93 2.21 3.48 2.00 2.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.70 1.60 0.75 1.24 1.73 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