[PENERGY] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -75.56%
YoY- -82.04%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 432,695 274,104 132,324 633,935 483,899 324,960 152,867 99.97%
PBT 1,400 19,322 9,477 6,045 18,904 11,492 11,976 -76.06%
Tax -2,435 -5,916 -2,641 -3,364 -8,410 -5,631 -3,681 -24.06%
NP -1,035 13,406 6,836 2,681 10,494 5,861 8,295 -
-
NP to SH -852 13,592 6,906 2,585 10,579 5,822 8,149 -
-
Tax Rate 173.93% 30.62% 27.87% 55.65% 44.49% 49.00% 30.74% -
Total Cost 433,730 260,698 125,488 631,254 473,405 319,099 144,572 107.87%
-
Net Worth 300,036 194,957 195,081 305,146 313,668 309,597 313,872 -2.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 300,036 194,957 195,081 305,146 313,668 309,597 313,872 -2.95%
NOSH 194,829 194,957 195,081 194,360 194,825 194,715 194,952 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.24% 4.89% 5.17% 0.42% 2.17% 1.80% 5.43% -
ROE -0.28% 6.97% 3.54% 0.85% 3.37% 1.88% 2.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 222.09 140.60 67.83 326.16 248.38 166.89 78.41 100.06%
EPS -0.44 6.97 3.54 1.33 5.43 2.99 4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.00 1.57 1.61 1.59 1.61 -2.91%
Adjusted Per Share Value based on latest NOSH - 194,975
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 134.48 85.19 41.13 197.03 150.40 101.00 47.51 99.97%
EPS -0.26 4.22 2.15 0.80 3.29 1.81 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9325 0.6059 0.6063 0.9484 0.9749 0.9622 0.9755 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.98 1.49 1.63 1.55 1.16 1.45 1.50 -
P/RPS 0.44 1.06 2.40 0.48 0.47 0.87 1.91 -62.38%
P/EPS -224.10 21.37 46.04 116.54 21.36 48.49 35.89 -
EY -0.45 4.68 2.17 0.86 4.68 2.06 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.49 1.63 0.99 0.72 0.91 0.93 -22.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 12/08/11 11/05/11 28/02/11 23/11/10 19/08/10 25/05/10 -
Price 1.12 1.30 1.60 1.40 1.31 1.32 1.20 -
P/RPS 0.50 0.92 2.36 0.43 0.53 0.79 1.53 -52.52%
P/EPS -256.11 18.65 45.20 105.26 24.13 44.15 28.71 -
EY -0.39 5.36 2.21 0.95 4.15 2.27 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.30 1.60 0.89 0.81 0.83 0.75 -1.78%

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