[PENERGY] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.95%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 477,924 455,114 427,856 555,530 502,954 478,142 483,388 -0.75%
PBT 35,660 40,250 40,280 58,185 63,066 66,718 60,172 -29.42%
Tax -11,222 -12,282 -10,416 -15,545 -16,709 -17,572 -16,280 -21.94%
NP 24,437 27,968 29,864 42,640 46,357 49,146 43,892 -32.29%
-
NP to SH 24,510 27,602 29,792 42,672 46,357 49,146 43,892 -32.16%
-
Tax Rate 31.47% 30.51% 25.86% 26.72% 26.49% 26.34% 27.06% -
Total Cost 453,486 427,146 397,992 512,890 456,597 428,996 439,496 2.10%
-
Net Worth 308,007 304,089 300,259 292,451 284,695 280,834 267,016 9.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,899 - - - -
Div Payout % - - - 9.14% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 308,007 304,089 300,259 292,451 284,695 280,834 267,016 9.97%
NOSH 194,941 194,929 194,973 194,967 194,997 195,023 194,902 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.11% 6.15% 6.98% 7.68% 9.22% 10.28% 9.08% -
ROE 7.96% 9.08% 9.92% 14.59% 16.28% 17.50% 16.44% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 245.16 233.48 219.44 284.93 257.93 245.17 248.02 -0.76%
EPS 12.57 14.16 15.28 21.88 23.77 25.20 22.52 -32.18%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.58 1.56 1.54 1.50 1.46 1.44 1.37 9.96%
Adjusted Per Share Value based on latest NOSH - 194,831
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 148.54 141.45 132.98 172.66 156.32 148.61 150.24 -0.75%
EPS 7.62 8.58 9.26 13.26 14.41 15.27 13.64 -32.14%
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
NAPS 0.9573 0.9451 0.9332 0.9089 0.8848 0.8728 0.8299 9.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.81 1.82 0.96 1.27 2.00 2.20 2.39 -
P/RPS 0.74 0.78 0.44 0.45 0.78 0.90 0.96 -15.91%
P/EPS 14.40 12.85 6.28 5.80 8.41 8.73 10.61 22.56%
EY 6.95 7.78 15.92 17.23 11.89 11.45 9.42 -18.33%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 0.62 0.85 1.37 1.53 1.74 -24.10%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 29/05/08 -
Price 1.87 1.85 1.91 1.10 1.58 2.35 2.37 -
P/RPS 0.76 0.79 0.87 0.39 0.61 0.96 0.96 -14.40%
P/EPS 14.87 13.06 12.50 5.03 6.65 9.33 10.52 25.92%
EY 6.72 7.65 8.00 19.90 15.05 10.72 9.50 -20.59%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 1.24 0.73 1.08 1.63 1.73 -22.49%

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