[PENERGY] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 26.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 377,216 239,071 120,847 536,078 400,025 243,005 103,591 136.13%
PBT 47,300 33,359 15,043 70,286 56,010 36,881 19,740 78.77%
Tax -12,532 -8,786 -4,070 -19,704 -15,918 -10,747 -5,763 67.61%
NP 34,768 24,573 10,973 50,582 40,092 26,134 13,977 83.28%
-
NP to SH 34,768 24,573 10,973 50,582 40,092 26,134 13,977 83.28%
-
Tax Rate 26.49% 26.34% 27.06% 28.03% 28.42% 29.14% 29.19% -
Total Cost 342,448 214,498 109,874 485,496 359,933 216,871 89,614 143.82%
-
Net Worth 284,695 280,834 267,016 174,558 141,699 114,246 102,475 97.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,330 - - - -
Div Payout % - - - 10.54% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 284,695 280,834 267,016 174,558 141,699 114,246 102,475 97.25%
NOSH 194,997 195,023 194,902 133,250 112,460 84,005 83,996 75.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.22% 10.28% 9.08% 9.44% 10.02% 10.75% 13.49% -
ROE 12.21% 8.75% 4.11% 28.98% 28.29% 22.88% 13.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 193.45 122.59 62.00 402.31 355.70 289.27 123.33 34.88%
EPS 17.83 12.60 5.63 37.96 35.65 31.11 16.64 4.69%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.37 1.31 1.26 1.36 1.22 12.68%
Adjusted Per Share Value based on latest NOSH - 194,981
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 117.24 74.30 37.56 166.61 124.33 75.53 32.20 136.11%
EPS 10.81 7.64 3.41 15.72 12.46 8.12 4.34 83.44%
DPS 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
NAPS 0.8848 0.8728 0.8299 0.5425 0.4404 0.3551 0.3185 97.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 2.00 2.20 2.39 3.38 3.62 0.00 0.00 -
P/RPS 1.03 1.79 3.85 0.84 1.02 0.00 0.00 -
P/EPS 11.22 17.46 42.45 8.90 10.15 0.00 0.00 -
EY 8.92 5.73 2.36 11.23 9.85 0.00 0.00 -
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 1.37 1.53 1.74 2.58 2.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 24/07/07 -
Price 1.58 2.35 2.37 2.79 3.50 3.70 0.00 -
P/RPS 0.82 1.92 3.82 0.69 0.98 1.28 0.00 -
P/EPS 8.86 18.65 42.10 7.35 9.82 11.89 0.00 -
EY 11.28 5.36 2.38 13.61 10.19 8.41 0.00 -
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.08 1.63 1.73 2.13 2.78 2.72 0.00 -

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