[PENERGY] QoQ Annualized 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- 21.14%
YoY- -42.45%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 548,208 529,296 633,935 645,198 649,920 611,468 503,456 5.85%
PBT 38,644 37,908 6,045 25,205 22,984 47,904 25,088 33.48%
Tax -11,832 -10,564 -3,364 -11,213 -11,262 -14,724 -10,595 7.66%
NP 26,812 27,344 2,681 13,992 11,722 33,180 14,493 50.87%
-
NP to SH 27,184 27,624 2,585 14,105 11,644 32,596 14,390 52.99%
-
Tax Rate 30.62% 27.87% 55.65% 44.49% 49.00% 30.74% 42.23% -
Total Cost 521,396 501,952 631,254 631,206 638,198 578,288 488,963 4.38%
-
Net Worth 194,957 195,081 305,146 313,668 309,597 313,872 304,358 -25.75%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 194,957 195,081 305,146 313,668 309,597 313,872 304,358 -25.75%
NOSH 194,957 195,081 194,360 194,825 194,715 194,952 195,101 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.89% 5.17% 0.42% 2.17% 1.80% 5.43% 2.88% -
ROE 13.94% 14.16% 0.85% 4.50% 3.76% 10.39% 4.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 281.19 271.32 326.16 331.17 333.78 313.65 258.05 5.90%
EPS 13.94 14.16 1.33 7.24 5.98 16.72 7.38 52.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.57 1.61 1.59 1.61 1.56 -25.71%
Adjusted Per Share Value based on latest NOSH - 194,959
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 170.38 164.51 197.03 200.53 202.00 190.04 156.47 5.85%
EPS 8.45 8.59 0.80 4.38 3.62 10.13 4.47 53.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.6063 0.9484 0.9749 0.9622 0.9755 0.9459 -25.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.49 1.63 1.55 1.16 1.45 1.50 1.65 -
P/RPS 0.53 0.60 0.48 0.35 0.43 0.48 0.64 -11.84%
P/EPS 10.69 11.51 116.54 16.02 24.25 8.97 22.37 -38.95%
EY 9.36 8.69 0.86 6.24 4.12 11.15 4.47 63.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.63 0.99 0.72 0.91 0.93 1.06 25.56%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 11/05/11 28/02/11 23/11/10 19/08/10 25/05/10 25/02/10 -
Price 1.30 1.60 1.40 1.31 1.32 1.20 1.32 -
P/RPS 0.46 0.59 0.43 0.40 0.40 0.38 0.51 -6.66%
P/EPS 9.32 11.30 105.26 18.09 22.07 7.18 17.90 -35.35%
EY 10.73 8.85 0.95 5.53 4.53 13.93 5.59 54.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.60 0.89 0.81 0.83 0.75 0.85 32.84%

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