[PENERGY] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -13.23%
YoY- -21.49%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 555,530 502,954 478,142 483,388 536,078 533,366 486,010 9.27%
PBT 58,185 63,066 66,718 60,172 70,286 74,680 73,762 -14.56%
Tax -15,545 -16,709 -17,572 -16,280 -19,704 -21,224 -21,494 -19.34%
NP 42,640 46,357 49,146 43,892 50,582 53,456 52,268 -12.63%
-
NP to SH 42,672 46,357 49,146 43,892 50,582 53,456 52,268 -12.59%
-
Tax Rate 26.72% 26.49% 26.34% 27.06% 28.03% 28.42% 29.14% -
Total Cost 512,890 456,597 428,996 439,496 485,496 479,910 433,742 11.76%
-
Net Worth 292,451 284,695 280,834 267,016 174,558 141,699 114,246 86.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,899 - - - 5,330 - - -
Div Payout % 9.14% - - - 10.54% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 292,451 284,695 280,834 267,016 174,558 141,699 114,246 86.59%
NOSH 194,967 194,997 195,023 194,902 133,250 112,460 84,005 74.84%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.68% 9.22% 10.28% 9.08% 9.44% 10.02% 10.75% -
ROE 14.59% 16.28% 17.50% 16.44% 28.98% 37.72% 45.75% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 284.93 257.93 245.17 248.02 402.31 474.27 578.55 -37.50%
EPS 21.88 23.77 25.20 22.52 37.96 47.53 62.22 -50.02%
DPS 2.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.50 1.46 1.44 1.37 1.31 1.26 1.36 6.71%
Adjusted Per Share Value based on latest NOSH - 194,902
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 172.66 156.32 148.61 150.24 166.61 165.77 151.05 9.27%
EPS 13.26 14.41 15.27 13.64 15.72 16.61 16.24 -12.58%
DPS 1.21 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 0.9089 0.8848 0.8728 0.8299 0.5425 0.4404 0.3551 86.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 1.27 2.00 2.20 2.39 3.38 3.62 0.00 -
P/RPS 0.45 0.78 0.90 0.96 0.84 0.76 0.00 -
P/EPS 5.80 8.41 8.73 10.61 8.90 7.62 0.00 -
EY 17.23 11.89 11.45 9.42 11.23 13.13 0.00 -
DY 1.57 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.85 1.37 1.53 1.74 2.58 2.87 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 -
Price 1.10 1.58 2.35 2.37 2.79 3.50 3.70 -
P/RPS 0.39 0.61 0.96 0.96 0.69 0.74 0.64 -28.01%
P/EPS 5.03 6.65 9.33 10.52 7.35 7.36 5.95 -10.54%
EY 19.90 15.05 10.72 9.50 13.61 13.58 16.82 11.80%
DY 1.82 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.73 1.08 1.63 1.73 2.13 2.78 2.72 -58.22%

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