[PENERGY] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -21.72%
YoY- -66.28%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 483,899 324,960 152,867 503,456 358,443 227,557 106,964 173.28%
PBT 18,904 11,492 11,976 25,088 26,745 20,125 10,070 52.11%
Tax -8,410 -5,631 -3,681 -10,595 -8,417 -6,141 -2,604 118.33%
NP 10,494 5,861 8,295 14,493 18,328 13,984 7,466 25.45%
-
NP to SH 10,579 5,822 8,149 14,390 18,383 13,801 7,448 26.33%
-
Tax Rate 44.49% 49.00% 30.74% 42.23% 31.47% 30.51% 25.86% -
Total Cost 473,405 319,099 144,572 488,963 340,115 213,573 99,498 182.61%
-
Net Worth 313,668 309,597 313,872 304,358 308,007 304,089 300,259 2.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 313,668 309,597 313,872 304,358 308,007 304,089 300,259 2.95%
NOSH 194,825 194,715 194,952 195,101 194,941 194,929 194,973 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.17% 1.80% 5.43% 2.88% 5.11% 6.15% 6.98% -
ROE 3.37% 1.88% 2.60% 4.73% 5.97% 4.54% 2.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 248.38 166.89 78.41 258.05 183.87 116.74 54.86 173.42%
EPS 5.43 2.99 4.18 7.38 9.43 7.08 3.82 26.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.59 1.61 1.56 1.58 1.56 1.54 3.00%
Adjusted Per Share Value based on latest NOSH - 195,324
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 150.40 101.00 47.51 156.47 111.40 70.72 33.24 173.31%
EPS 3.29 1.81 2.53 4.47 5.71 4.29 2.31 26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9749 0.9622 0.9755 0.9459 0.9573 0.9451 0.9332 2.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.45 1.50 1.65 1.81 1.82 0.96 -
P/RPS 0.47 0.87 1.91 0.64 0.98 1.56 1.75 -58.33%
P/EPS 21.36 48.49 35.89 22.37 19.19 25.71 25.13 -10.26%
EY 4.68 2.06 2.79 4.47 5.21 3.89 3.98 11.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.91 0.93 1.06 1.15 1.17 0.62 10.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 25/05/10 25/02/10 16/11/09 26/08/09 27/05/09 -
Price 1.31 1.32 1.20 1.32 1.87 1.85 1.91 -
P/RPS 0.53 0.79 1.53 0.51 1.02 1.58 3.48 -71.44%
P/EPS 24.13 44.15 28.71 17.90 19.83 26.13 50.00 -38.44%
EY 4.15 2.27 3.48 5.59 5.04 3.83 2.00 62.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.83 0.75 0.85 1.18 1.19 1.24 -24.69%

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