[PENERGY] YoY 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- 304.43%
YoY- 3.82%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
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 115,016 159,846 158,591 158,939 130,886 138,145 157,020 -5.05%
PBT -3,480 3,712 -17,922 7,412 6,620 13,941 19,129 -
Tax -575 1,447 3,481 -2,779 -2,276 -3,746 -5,171 -30.63%
NP -4,055 5,159 -14,441 4,633 4,344 10,195 13,958 -
-
NP to SH -4,082 5,097 -14,444 4,757 4,582 10,195 13,958 -
-
Tax Rate - -38.98% - 37.49% 34.38% 26.87% 27.03% -
Total Cost 119,071 154,687 173,032 154,306 126,542 127,950 143,062 -3.01%
-
Net Worth 482,125 359,788 300,190 313,884 308,066 284,602 212,148 14.64%
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 482,125 359,788 300,190 313,884 308,066 284,602 212,148 14.64%
NOSH 321,750 214,159 194,928 194,959 194,978 194,933 168,371 11.38%
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 -3.53% 3.23% -9.11% 2.91% 3.32% 7.38% 8.89% -
ROE -0.85% 1.42% -4.81% 1.52% 1.49% 3.58% 6.58% -
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 35.78 74.64 81.36 81.52 67.13 70.87 93.26 -14.74%
EPS -1.27 2.38 -7.41 2.44 2.35 5.23 8.29 -
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 35.75 49.68 49.29 49.40 40.68 42.94 48.80 -5.04%
EPS -1.27 1.58 -4.49 1.48 1.42 3.17 4.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4984 1.1182 0.933 0.9756 0.9575 0.8845 0.6594 14.64%
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 5.81 2.47 1.20 1.42 2.70 2.82 3.88 6.95%
P/EPS -163.78 77.31 -13.23 47.54 77.02 38.24 43.67 -
EY -0.61 1.29 -7.56 2.10 1.30 2.62 2.29 -
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 6.04 2.32 1.38 1.61 2.79 2.23 3.75 8.26%
P/EPS -170.08 72.69 -15.11 53.69 79.57 30.21 42.22 -
EY -0.59 1.38 -6.62 1.86 1.26 3.31 2.37 -
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