[PENERGY] YoY TTM Result on 31-Mar-2011 [#1]

Stock

[PENERGY] PETRA ENERGY BHD

Announcement Date

11-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -48.09%

YoY- -91.11%

Quarter Report

PENERGY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	514,847	615,208	649,331	613,392	549,359	541,647	553,334	-1.19%
YoY %	-16.31%	-5.26%	5.86%	11.66%	1.42%	-2.11%	-	-
Horiz. %	93.04%	111.18%	117.35%	110.85%	99.28%	97.89%	100.00%	-
PBT	-1,325	9,793	8,460	3,546	26,994	53,212	65,589	-
YoY %	-113.53%	15.76%	138.58%	-86.86%	-49.27%	-18.87%	-	-
Horiz. %	-2.02%	14.93%	12.90%	5.41%	41.16%	81.13%	100.00%	-
Tax	12,713	-7,258	-4,945	-2,324	-11,672	-14,079	-18,011	-
YoY %	275.16%	-46.77%	-112.78%	80.09%	17.10%	21.83%	-	-
Horiz. %	-70.58%	40.30%	27.46%	12.90%	64.80%	78.17%	100.00%	-
NP	11,388	2,535	3,515	1,222	15,322	39,133	47,578	-21.19%
YoY %	349.23%	-27.88%	187.64%	-92.02%	-60.85%	-17.75%	-	-
Horiz. %	23.94%	5.33%	7.39%	2.57%	32.20%	82.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,649	2,516	3,734	1,342	15,091	39,147	47,578	-20.89%
YoY %	363.00%	-32.62%	178.24%	-91.11%	-61.45%	-17.72%	-	-
Horiz. %	24.48%	5.29%	7.85%	2.82%	31.72%	82.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	74.11%	58.45%	65.54%	43.24%	26.46%	27.46%	-
YoY %	-	26.79%	-10.82%	51.57%	63.42%	-3.64%	-	-
Horiz. %	-	269.88%	212.86%	238.67%	157.47%	96.36%	100.00%	-
Total Cost	503,459	612,673	645,816	612,170	534,037	502,514	505,756	-0.07%
YoY %	-17.83%	-5.13%	5.50%	14.63%	6.27%	-0.64%	-	-
Horiz. %	99.55%	121.14%	127.69%	121.04%	105.59%	99.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	474,671	348,313	346,990	195,081	313,872	300,259	267,016	10.05%
YoY %	36.28%	0.38%	77.87%	-37.85%	4.53%	12.45%	-	-
Horiz. %	177.77%	130.45%	129.95%	73.06%	117.55%	112.45%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	3,197	2,143	1,044	974	-	3,896	7,799	-13.80%
YoY %	49.18%	105.27%	7.19%	0.00%	-	-50.04%	-	-
Horiz. %	40.99%	27.48%	13.39%	12.49%	-	49.96%	100.00%	-
Div Payout %	27.44%	85.21%	27.96%	72.64%	-	9.95%	16.39%	-
YoY %	-67.80%	204.76%	-61.51%	0.00%	-	-39.29%	-	-
Horiz. %	167.42%	519.89%	170.59%	443.20%	-	60.71%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	474,671	348,313	346,990	195,081	313,872	300,259	267,016	10.05%
YoY %	36.28%	0.38%	77.87%	-37.85%	4.53%	12.45%	-	-
Horiz. %	177.77%	130.45%	129.95%	73.06%	117.55%	112.45%	100.00%	-
NOSH	321,750	213,689	214,191	195,081	194,952	194,973	194,902	8.70%
YoY %	50.57%	-0.23%	9.80%	0.07%	-0.01%	0.04%	-	-
Horiz. %	165.08%	109.64%	109.90%	100.09%	100.03%	100.04%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	2.21%	0.41%	0.54%	0.20%	2.79%	7.22%	8.60%	-
YoY %	439.02%	-24.07%	170.00%	-92.83%	-61.36%	-16.05%	-	-
Horiz. %	25.70%	4.77%	6.28%	2.33%	32.44%	83.95%	100.00%	-
ROE	2.45%	0.72%	1.08%	0.69%	4.81%	13.04%	17.82%	-
YoY %	240.28%	-33.33%	56.52%	-85.65%	-63.11%	-26.82%	-	-
Horiz. %	13.75%	4.04%	6.06%	3.87%	26.99%	73.18%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	161.61	287.90	303.15	314.43	281.79	277.81	283.90	-8.95%
YoY %	-43.87%	-5.03%	-3.59%	11.58%	1.43%	-2.15%	-	-
Horiz. %	56.92%	101.41%	106.78%	110.75%	99.26%	97.85%	100.00%	-
EPS	3.66	1.18	1.74	0.69	7.74	20.08	24.41	-27.10%
YoY %	210.17%	-32.18%	152.17%	-91.09%	-61.45%	-17.74%	-	-
Horiz. %	14.99%	4.83%	7.13%	2.83%	31.71%	82.26%	100.00%	-
DPS	1.00	1.00	0.49	0.50	0.00	2.00	4.00	-20.62%
YoY %	0.00%	104.08%	-2.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	25.00%	25.00%	12.25%	12.50%	0.00%	50.00%	100.00%	-
NAPS	1.49	1.63	1.62	1.00	1.61	1.54	1.37	1.40%
YoY %	-8.59%	0.62%	62.00%	-37.89%	4.55%	12.41%	-	-
Horiz. %	108.76%	118.98%	118.25%	72.99%	117.52%	112.41%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 195,081
RPS	160.01	191.21	201.81	190.64	170.74	168.34	171.98	-1.19%
YoY %	-16.32%	-5.25%	5.86%	11.66%	1.43%	-2.12%	-	-
Horiz. %	93.04%	111.18%	117.35%	110.85%	99.28%	97.88%	100.00%	-
EPS	3.62	0.78	1.16	0.42	4.69	12.17	14.79	-20.90%
YoY %	364.10%	-32.76%	176.19%	-91.04%	-61.46%	-17.71%	-	-
Horiz. %	24.48%	5.27%	7.84%	2.84%	31.71%	82.29%	100.00%	-
DPS	0.99	0.67	0.32	0.30	0.00	1.21	2.42	-13.83%
YoY %	47.76%	109.38%	6.67%	0.00%	0.00%	-50.00%	-	-
Horiz. %	40.91%	27.69%	13.22%	12.40%	0.00%	50.00%	100.00%	-
NAPS	1.4753	1.0826	1.0784	0.6063	0.9755	0.9332	0.8299	10.05%
YoY %	36.27%	0.39%	77.87%	-37.85%	4.53%	12.45%	-	-
Horiz. %	177.77%	130.45%	129.94%	73.06%	117.54%	112.45%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	2.35	1.33	1.04	1.63	1.50	0.96	2.39	-
P/RPS	1.45	0.46	0.34	0.52	0.53	0.35	0.84	9.52%
YoY %	215.22%	35.29%	-34.62%	-1.89%	51.43%	-58.33%	-	-
Horiz. %	172.62%	54.76%	40.48%	61.90%	63.10%	41.67%	100.00%	-
P/EPS	64.27	112.96	59.66	236.95	19.38	4.78	9.79	36.81%
YoY %	-43.10%	89.34%	-74.82%	1,122.65%	305.44%	-51.17%	-	-
Horiz. %	656.49%	1,153.83%	609.40%	2,420.33%	197.96%	48.83%	100.00%	-
EY	1.56	0.89	1.68	0.42	5.16	20.91	10.21	-26.87%
YoY %	75.28%	-47.02%	300.00%	-91.86%	-75.32%	104.80%	-	-
Horiz. %	15.28%	8.72%	16.45%	4.11%	50.54%	204.80%	100.00%	-
DY	0.43	0.75	0.47	0.31	0.00	2.08	1.67	-20.23%
YoY %	-42.67%	59.57%	51.61%	0.00%	0.00%	24.55%	-	-
Horiz. %	25.75%	44.91%	28.14%	18.56%	0.00%	124.55%	100.00%	-
P/NAPS	1.58	0.82	0.64	1.63	0.93	0.62	1.74	-1.59%
YoY %	92.68%	28.12%	-60.74%	75.27%	50.00%	-64.37%	-	-
Horiz. %	90.80%	47.13%	36.78%	93.68%	53.45%	35.63%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	17/05/13	15/05/12	11/05/11	25/05/10	27/05/09	29/05/08	-
Price	2.65	2.13	1.14	1.60	1.20	1.91	2.37	-
P/RPS	1.64	0.74	0.38	0.51	0.43	0.69	0.83	12.01%
YoY %	121.62%	94.74%	-25.49%	18.60%	-37.68%	-16.87%	-	-
Horiz. %	197.59%	89.16%	45.78%	61.45%	51.81%	83.13%	100.00%	-
P/EPS	72.47	180.91	65.39	232.59	15.50	9.51	9.71	39.77%
YoY %	-59.94%	176.66%	-71.89%	1,400.58%	62.99%	-2.06%	-	-
Horiz. %	746.34%	1,863.13%	673.43%	2,395.37%	159.63%	97.94%	100.00%	-
EY	1.38	0.55	1.53	0.43	6.45	10.51	10.30	-28.45%
YoY %	150.91%	-64.05%	255.81%	-93.33%	-38.63%	2.04%	-	-
Horiz. %	13.40%	5.34%	14.85%	4.17%	62.62%	102.04%	100.00%	-
DY	0.38	0.47	0.43	0.31	0.00	1.05	1.69	-22.01%
YoY %	-19.15%	9.30%	38.71%	0.00%	0.00%	-37.87%	-	-
Horiz. %	22.49%	27.81%	25.44%	18.34%	0.00%	62.13%	100.00%	-
P/NAPS	1.78	1.31	0.70	1.60	0.75	1.24	1.73	0.47%
YoY %	35.88%	87.14%	-56.25%	113.33%	-39.52%	-28.32%	-	-
Horiz. %	102.89%	75.72%	40.46%	92.49%	43.35%	71.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos