[PENERGY] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 721.12%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 654,080 618,212 607,626 525,008 650,403 576,926 548,208 12.43%
PBT 15,886 35,209 45,390 38,848 8,225 1,866 38,644 -44.56%
Tax -8,459 -6,856 -13,178 -10,680 -4,917 -3,246 -11,832 -19.96%
NP 7,427 28,353 32,212 28,168 3,308 -1,380 26,812 -57.34%
-
NP to SH 7,469 28,472 32,514 28,616 3,485 -1,136 27,184 -57.57%
-
Tax Rate 53.25% 19.47% 29.03% 27.49% 59.78% 173.95% 30.62% -
Total Cost 646,653 589,858 575,414 496,840 647,095 578,306 521,396 15.35%
-
Net Worth 347,342 360,187 356,024 346,990 316,383 300,036 194,957 46.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,144 - - - 994 - - -
Div Payout % 28.71% - - - 28.55% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 347,342 360,187 356,024 346,990 316,383 300,036 194,957 46.70%
NOSH 214,409 214,397 214,472 214,191 198,983 194,829 194,957 6.51%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.14% 4.59% 5.30% 5.37% 0.51% -0.24% 4.89% -
ROE 2.15% 7.90% 9.13% 8.25% 1.10% -0.38% 13.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 305.06 288.35 283.31 245.11 326.86 296.12 281.19 5.55%
EPS 3.48 13.28 15.16 13.36 1.76 -0.59 13.94 -60.18%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.62 1.68 1.66 1.62 1.59 1.54 1.00 37.73%
Adjusted Per Share Value based on latest NOSH - 214,191
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 203.29 192.14 188.85 163.17 202.15 179.31 170.38 12.43%
EPS 2.32 8.85 10.11 8.89 1.08 -0.35 8.45 -57.59%
DPS 0.67 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 1.0795 1.1195 1.1065 1.0784 0.9833 0.9325 0.6059 46.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.57 1.84 1.47 1.04 1.14 0.98 1.49 -
P/RPS 0.51 0.64 0.52 0.42 0.35 0.33 0.53 -2.52%
P/EPS 45.07 13.86 9.70 7.78 65.09 -168.07 10.69 159.84%
EY 2.22 7.22 10.31 12.85 1.54 -0.59 9.36 -61.51%
DY 0.64 0.00 0.00 0.00 0.44 0.00 0.00 -
P/NAPS 0.97 1.10 0.89 0.64 0.72 0.64 1.49 -24.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 14/08/12 15/05/12 23/02/12 22/11/11 12/08/11 -
Price 1.41 1.73 1.68 1.14 1.03 1.12 1.30 -
P/RPS 0.46 0.60 0.59 0.47 0.32 0.38 0.46 0.00%
P/EPS 40.48 13.03 11.08 8.53 58.81 -192.08 9.32 165.02%
EY 2.47 7.68 9.02 11.72 1.70 -0.52 10.73 -62.27%
DY 0.71 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 0.87 1.03 1.01 0.70 0.65 0.73 1.30 -23.39%

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