[PENERGY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 509.04%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 463,659 303,813 131,252 650,403 432,695 274,104 132,324 130.16%
PBT 26,407 22,695 9,712 8,225 1,400 19,322 9,477 97.64%
Tax -5,142 -6,589 -2,670 -4,917 -2,435 -5,916 -2,641 55.73%
NP 21,265 16,106 7,042 3,308 -1,035 13,406 6,836 112.65%
-
NP to SH 21,354 16,257 7,154 3,485 -852 13,592 6,906 111.80%
-
Tax Rate 19.47% 29.03% 27.49% 59.78% 173.93% 30.62% 27.87% -
Total Cost 442,394 287,707 124,210 647,095 433,730 260,698 125,488 131.10%
-
Net Worth 360,187 356,024 346,990 316,383 300,036 194,957 195,081 50.33%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 994 - - - -
Div Payout % - - - 28.55% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 360,187 356,024 346,990 316,383 300,036 194,957 195,081 50.33%
NOSH 214,397 214,472 214,191 198,983 194,829 194,957 195,081 6.47%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.59% 5.30% 5.37% 0.51% -0.24% 4.89% 5.17% -
ROE 5.93% 4.57% 2.06% 1.10% -0.28% 6.97% 3.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 216.26 141.66 61.28 326.86 222.09 140.60 67.83 116.16%
EPS 9.96 7.58 3.34 1.76 -0.44 6.97 3.54 98.92%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.68 1.66 1.62 1.59 1.54 1.00 1.00 41.18%
Adjusted Per Share Value based on latest NOSH - 208,811
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 144.11 94.43 40.79 202.15 134.48 85.19 41.13 130.16%
EPS 6.64 5.05 2.22 1.08 -0.26 4.22 2.15 111.63%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 1.1195 1.1065 1.0784 0.9833 0.9325 0.6059 0.6063 50.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.84 1.47 1.04 1.14 0.98 1.49 1.63 -
P/RPS 0.85 1.04 1.70 0.35 0.44 1.06 2.40 -49.84%
P/EPS 18.47 19.39 31.14 65.09 -224.10 21.37 46.04 -45.51%
EY 5.41 5.16 3.21 1.54 -0.45 4.68 2.17 83.55%
DY 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
P/NAPS 1.10 0.89 0.64 0.72 0.64 1.49 1.63 -23.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 14/08/12 15/05/12 23/02/12 22/11/11 12/08/11 11/05/11 -
Price 1.73 1.68 1.14 1.03 1.12 1.30 1.60 -
P/RPS 0.80 1.19 1.86 0.32 0.50 0.92 2.36 -51.28%
P/EPS 17.37 22.16 34.13 58.81 -256.11 18.65 45.20 -47.05%
EY 5.76 4.51 2.93 1.70 -0.39 5.36 2.21 89.05%
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 0.70 0.65 0.73 1.30 1.60 -25.38%

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