[PENERGY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 85.3%
YoY- -43.84%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 152,867 503,456 358,443 227,557 106,964 555,530 377,216 -45.26%
PBT 11,976 25,088 26,745 20,125 10,070 58,185 47,300 -60.01%
Tax -3,681 -10,595 -8,417 -6,141 -2,604 -15,545 -12,532 -55.84%
NP 8,295 14,493 18,328 13,984 7,466 42,640 34,768 -61.56%
-
NP to SH 8,149 14,390 18,383 13,801 7,448 42,672 34,768 -62.01%
-
Tax Rate 30.74% 42.23% 31.47% 30.51% 25.86% 26.72% 26.49% -
Total Cost 144,572 488,963 340,115 213,573 99,498 512,890 342,448 -43.75%
-
Net Worth 313,872 304,358 308,007 304,089 300,259 292,451 284,695 6.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 3,899 - -
Div Payout % - - - - - 9.14% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 313,872 304,358 308,007 304,089 300,259 292,451 284,695 6.72%
NOSH 194,952 195,101 194,941 194,929 194,973 194,967 194,997 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.43% 2.88% 5.11% 6.15% 6.98% 7.68% 9.22% -
ROE 2.60% 4.73% 5.97% 4.54% 2.48% 14.59% 12.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 78.41 258.05 183.87 116.74 54.86 284.93 193.45 -45.26%
EPS 4.18 7.38 9.43 7.08 3.82 21.88 17.83 -62.01%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.61 1.56 1.58 1.56 1.54 1.50 1.46 6.74%
Adjusted Per Share Value based on latest NOSH - 194,877
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 47.51 156.47 111.40 70.72 33.24 172.66 117.24 -45.26%
EPS 2.53 4.47 5.71 4.29 2.31 13.26 10.81 -62.05%
DPS 0.00 0.00 0.00 0.00 0.00 1.21 0.00 -
NAPS 0.9755 0.9459 0.9573 0.9451 0.9332 0.9089 0.8848 6.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.50 1.65 1.81 1.82 0.96 1.27 2.00 -
P/RPS 1.91 0.64 0.98 1.56 1.75 0.45 1.03 50.99%
P/EPS 35.89 22.37 19.19 25.71 25.13 5.80 11.22 117.25%
EY 2.79 4.47 5.21 3.89 3.98 17.23 8.92 -53.95%
DY 0.00 0.00 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 0.93 1.06 1.15 1.17 0.62 0.85 1.37 -22.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 -
Price 1.20 1.32 1.87 1.85 1.91 1.10 1.58 -
P/RPS 1.53 0.51 1.02 1.58 3.48 0.39 0.82 51.61%
P/EPS 28.71 17.90 19.83 26.13 50.00 5.03 8.86 119.13%
EY 3.48 5.59 5.04 3.83 2.00 19.90 11.28 -54.37%
DY 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.75 0.85 1.18 1.19 1.24 0.73 1.08 -21.59%

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