[PENERGY] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -41.29%
YoY- -66.28%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 645,198 649,920 611,468 503,456 477,924 455,114 427,856 31.46%
PBT 25,205 22,984 47,904 25,088 35,660 40,250 40,280 -26.82%
Tax -11,213 -11,262 -14,724 -10,595 -11,222 -12,282 -10,416 5.03%
NP 13,992 11,722 33,180 14,493 24,437 27,968 29,864 -39.64%
-
NP to SH 14,105 11,644 32,596 14,390 24,510 27,602 29,792 -39.22%
-
Tax Rate 44.49% 49.00% 30.74% 42.23% 31.47% 30.51% 25.86% -
Total Cost 631,206 638,198 578,288 488,963 453,486 427,146 397,992 35.95%
-
Net Worth 313,668 309,597 313,872 304,358 308,007 304,089 300,259 2.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 313,668 309,597 313,872 304,358 308,007 304,089 300,259 2.95%
NOSH 194,825 194,715 194,952 195,101 194,941 194,929 194,973 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.17% 1.80% 5.43% 2.88% 5.11% 6.15% 6.98% -
ROE 4.50% 3.76% 10.39% 4.73% 7.96% 9.08% 9.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 331.17 333.78 313.65 258.05 245.16 233.48 219.44 31.53%
EPS 7.24 5.98 16.72 7.38 12.57 14.16 15.28 -39.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.59 1.61 1.56 1.58 1.56 1.54 3.00%
Adjusted Per Share Value based on latest NOSH - 195,324
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 200.53 202.00 190.04 156.47 148.54 141.45 132.98 31.46%
EPS 4.38 3.62 10.13 4.47 7.62 8.58 9.26 -39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9749 0.9622 0.9755 0.9459 0.9573 0.9451 0.9332 2.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.45 1.50 1.65 1.81 1.82 0.96 -
P/RPS 0.35 0.43 0.48 0.64 0.74 0.78 0.44 -14.13%
P/EPS 16.02 24.25 8.97 22.37 14.40 12.85 6.28 86.58%
EY 6.24 4.12 11.15 4.47 6.95 7.78 15.92 -46.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.91 0.93 1.06 1.15 1.17 0.62 10.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 25/05/10 25/02/10 16/11/09 26/08/09 27/05/09 -
Price 1.31 1.32 1.20 1.32 1.87 1.85 1.91 -
P/RPS 0.40 0.40 0.38 0.51 0.76 0.79 0.87 -40.40%
P/EPS 18.09 22.07 7.18 17.90 14.87 13.06 12.50 27.91%
EY 5.53 4.53 13.93 5.59 6.72 7.65 8.00 -21.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.83 0.75 0.85 1.18 1.19 1.24 -24.69%

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