[PENERGY] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.67%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 455,114 427,856 555,530 502,954 478,142 483,388 536,078 -10.34%
PBT 40,250 40,280 58,185 63,066 66,718 60,172 70,286 -31.06%
Tax -12,282 -10,416 -15,545 -16,709 -17,572 -16,280 -19,704 -27.05%
NP 27,968 29,864 42,640 46,357 49,146 43,892 50,582 -32.65%
-
NP to SH 27,602 29,792 42,672 46,357 49,146 43,892 50,582 -33.24%
-
Tax Rate 30.51% 25.86% 26.72% 26.49% 26.34% 27.06% 28.03% -
Total Cost 427,146 397,992 512,890 456,597 428,996 439,496 485,496 -8.18%
-
Net Worth 304,089 300,259 292,451 284,695 280,834 267,016 174,558 44.82%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,899 - - - 5,330 -
Div Payout % - - 9.14% - - - 10.54% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 304,089 300,259 292,451 284,695 280,834 267,016 174,558 44.82%
NOSH 194,929 194,973 194,967 194,997 195,023 194,902 133,250 28.89%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.15% 6.98% 7.68% 9.22% 10.28% 9.08% 9.44% -
ROE 9.08% 9.92% 14.59% 16.28% 17.50% 16.44% 28.98% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 233.48 219.44 284.93 257.93 245.17 248.02 402.31 -30.44%
EPS 14.16 15.28 21.88 23.77 25.20 22.52 37.96 -48.21%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
NAPS 1.56 1.54 1.50 1.46 1.44 1.37 1.31 12.36%
Adjusted Per Share Value based on latest NOSH - 194,933
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 141.45 132.98 172.66 156.32 148.61 150.24 166.61 -10.34%
EPS 8.58 9.26 13.26 14.41 15.27 13.64 15.72 -33.23%
DPS 0.00 0.00 1.21 0.00 0.00 0.00 1.66 -
NAPS 0.9451 0.9332 0.9089 0.8848 0.8728 0.8299 0.5425 44.83%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.82 0.96 1.27 2.00 2.20 2.39 3.38 -
P/RPS 0.78 0.44 0.45 0.78 0.90 0.96 0.84 -4.82%
P/EPS 12.85 6.28 5.80 8.41 8.73 10.61 8.90 27.77%
EY 7.78 15.92 17.23 11.89 11.45 9.42 11.23 -21.72%
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.18 -
P/NAPS 1.17 0.62 0.85 1.37 1.53 1.74 2.58 -41.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 29/05/08 28/02/08 -
Price 1.85 1.91 1.10 1.58 2.35 2.37 2.79 -
P/RPS 0.79 0.87 0.39 0.61 0.96 0.96 0.69 9.45%
P/EPS 13.06 12.50 5.03 6.65 9.33 10.52 7.35 46.75%
EY 7.65 8.00 19.90 15.05 10.72 9.50 13.61 -31.91%
DY 0.00 0.00 1.82 0.00 0.00 0.00 1.43 -
P/NAPS 1.19 1.24 0.73 1.08 1.63 1.73 2.13 -32.19%

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