[PENERGY] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 406.78%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 618,212 607,626 525,008 650,403 576,926 548,208 529,296 10.87%
PBT 35,209 45,390 38,848 8,225 1,866 38,644 37,908 -4.79%
Tax -6,856 -13,178 -10,680 -4,917 -3,246 -11,832 -10,564 -24.98%
NP 28,353 32,212 28,168 3,308 -1,380 26,812 27,344 2.43%
-
NP to SH 28,472 32,514 28,616 3,485 -1,136 27,184 27,624 2.03%
-
Tax Rate 19.47% 29.03% 27.49% 59.78% 173.95% 30.62% 27.87% -
Total Cost 589,858 575,414 496,840 647,095 578,306 521,396 501,952 11.32%
-
Net Worth 360,187 356,024 346,990 316,383 300,036 194,957 195,081 50.33%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 994 - - - -
Div Payout % - - - 28.55% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 360,187 356,024 346,990 316,383 300,036 194,957 195,081 50.33%
NOSH 214,397 214,472 214,191 198,983 194,829 194,957 195,081 6.47%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.59% 5.30% 5.37% 0.51% -0.24% 4.89% 5.17% -
ROE 7.90% 9.13% 8.25% 1.10% -0.38% 13.94% 14.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 288.35 283.31 245.11 326.86 296.12 281.19 271.32 4.13%
EPS 13.28 15.16 13.36 1.76 -0.59 13.94 14.16 -4.17%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.68 1.66 1.62 1.59 1.54 1.00 1.00 41.18%
Adjusted Per Share Value based on latest NOSH - 208,811
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 192.14 188.85 163.17 202.15 179.31 170.38 164.51 10.87%
EPS 8.85 10.11 8.89 1.08 -0.35 8.45 8.59 2.00%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 1.1195 1.1065 1.0784 0.9833 0.9325 0.6059 0.6063 50.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.84 1.47 1.04 1.14 0.98 1.49 1.63 -
P/RPS 0.64 0.52 0.42 0.35 0.33 0.53 0.60 4.38%
P/EPS 13.86 9.70 7.78 65.09 -168.07 10.69 11.51 13.14%
EY 7.22 10.31 12.85 1.54 -0.59 9.36 8.69 -11.59%
DY 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
P/NAPS 1.10 0.89 0.64 0.72 0.64 1.49 1.63 -23.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 14/08/12 15/05/12 23/02/12 22/11/11 12/08/11 11/05/11 -
Price 1.73 1.68 1.14 1.03 1.12 1.30 1.60 -
P/RPS 0.60 0.59 0.47 0.32 0.38 0.46 0.59 1.12%
P/EPS 13.03 11.08 8.53 58.81 -192.08 9.32 11.30 9.93%
EY 7.68 9.02 11.72 1.70 -0.52 10.73 8.85 -8.99%
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 0.70 0.65 0.73 1.30 1.60 -25.38%

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