[PENERGY] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.2%
YoY- -47.13%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 649,920 611,468 503,456 477,924 455,114 427,856 555,530 11.06%
PBT 22,984 47,904 25,088 35,660 40,250 40,280 58,185 -46.25%
Tax -11,262 -14,724 -10,595 -11,222 -12,282 -10,416 -15,545 -19.38%
NP 11,722 33,180 14,493 24,437 27,968 29,864 42,640 -57.82%
-
NP to SH 11,644 32,596 14,390 24,510 27,602 29,792 42,672 -58.02%
-
Tax Rate 49.00% 30.74% 42.23% 31.47% 30.51% 25.86% 26.72% -
Total Cost 638,198 578,288 488,963 453,486 427,146 397,992 512,890 15.73%
-
Net Worth 309,597 313,872 304,358 308,007 304,089 300,259 292,451 3.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 3,899 -
Div Payout % - - - - - - 9.14% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 309,597 313,872 304,358 308,007 304,089 300,259 292,451 3.88%
NOSH 194,715 194,952 195,101 194,941 194,929 194,973 194,967 -0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.80% 5.43% 2.88% 5.11% 6.15% 6.98% 7.68% -
ROE 3.76% 10.39% 4.73% 7.96% 9.08% 9.92% 14.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 333.78 313.65 258.05 245.16 233.48 219.44 284.93 11.15%
EPS 5.98 16.72 7.38 12.57 14.16 15.28 21.88 -57.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.59 1.61 1.56 1.58 1.56 1.54 1.50 3.97%
Adjusted Per Share Value based on latest NOSH - 194,978
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 202.00 190.04 156.47 148.54 141.45 132.98 172.66 11.06%
EPS 3.62 10.13 4.47 7.62 8.58 9.26 13.26 -58.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
NAPS 0.9622 0.9755 0.9459 0.9573 0.9451 0.9332 0.9089 3.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.45 1.50 1.65 1.81 1.82 0.96 1.27 -
P/RPS 0.43 0.48 0.64 0.74 0.78 0.44 0.45 -2.99%
P/EPS 24.25 8.97 22.37 14.40 12.85 6.28 5.80 160.21%
EY 4.12 11.15 4.47 6.95 7.78 15.92 17.23 -61.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
P/NAPS 0.91 0.93 1.06 1.15 1.17 0.62 0.85 4.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 25/05/10 25/02/10 16/11/09 26/08/09 27/05/09 26/02/09 -
Price 1.32 1.20 1.32 1.87 1.85 1.91 1.10 -
P/RPS 0.40 0.38 0.51 0.76 0.79 0.87 0.39 1.70%
P/EPS 22.07 7.18 17.90 14.87 13.06 12.50 5.03 168.74%
EY 4.53 13.93 5.59 6.72 7.65 8.00 19.90 -62.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.83 0.75 0.85 1.18 1.19 1.24 0.73 8.96%

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