[PENERGY] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -268.05%
YoY- -100.2%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 157,253 190,421 217,708 150,036 145,013 178,314 136,053 2.44%
PBT -15,834 -10,521 6,825 -12,859 -1,657 10,885 14,276 -
Tax 15,588 -3,317 -2,481 5,046 -2,178 -3,013 -3,786 -
NP -246 -13,838 4,344 -7,813 -3,835 7,872 10,490 -
-
NP to SH -80 -13,885 4,338 -7,994 -3,993 7,904 10,490 -
-
Tax Rate - - 36.35% - - 27.68% 26.52% -
Total Cost 157,499 204,259 213,364 157,849 148,848 170,442 125,563 3.84%
-
Net Worth 479,558 347,314 208,811 306,111 304,706 194,831 255,425 11.05%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,197 2,143 1,044 - - 3,896 7,799 -13.79%
Div Payout % 0.00% 0.00% 24.07% - - 49.30% 74.35% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 479,558 347,314 208,811 306,111 304,706 194,831 255,425 11.05%
NOSH 319,705 214,391 208,811 194,975 195,324 194,831 194,981 8.58%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -0.16% -7.27% 2.00% -5.21% -2.64% 4.41% 7.71% -
ROE -0.02% -4.00% 2.08% -2.61% -1.31% 4.06% 4.11% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 49.19 88.82 104.26 76.95 74.24 91.52 69.78 -5.65%
EPS -0.03 -6.47 2.19 -4.10 -2.05 4.05 5.38 -
DPS 1.00 1.00 0.50 0.00 0.00 2.00 4.00 -20.61%
NAPS 1.50 1.62 1.00 1.57 1.56 1.00 1.31 2.28%
Adjusted Per Share Value based on latest NOSH - 194,975
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 48.87 59.18 67.66 46.63 45.07 55.42 42.29 2.43%
EPS -0.02 -4.32 1.35 -2.48 -1.24 2.46 3.26 -
DPS 0.99 0.67 0.32 0.00 0.00 1.21 2.42 -13.82%
NAPS 1.4905 1.0795 0.649 0.9514 0.947 0.6055 0.7939 11.05%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.15 1.57 1.14 1.55 1.65 1.27 3.38 -
P/RPS 4.37 1.77 1.09 2.01 2.22 1.39 4.84 -1.68%
P/EPS -8,592.10 -24.24 54.87 -37.80 -80.71 31.31 62.83 -
EY -0.01 -4.13 1.82 -2.65 -1.24 3.19 1.59 -
DY 0.47 0.64 0.44 0.00 0.00 1.57 1.18 -14.21%
P/NAPS 1.43 0.97 1.14 0.99 1.06 1.27 2.58 -9.35%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 23/02/12 28/02/11 25/02/10 26/02/09 28/02/08 -
Price 2.35 1.41 1.03 1.40 1.32 1.10 2.79 -
P/RPS 4.78 1.59 0.99 1.82 1.78 1.20 4.00 3.01%
P/EPS -9,391.36 -21.77 49.58 -34.15 -64.57 27.11 51.86 -
EY -0.01 -4.59 2.02 -2.93 -1.55 3.69 1.93 -
DY 0.43 0.71 0.49 0.00 0.00 1.82 1.43 -18.13%
P/NAPS 1.57 0.87 1.03 0.89 0.85 1.10 2.13 -4.95%

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