[PENERGY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock

[PENERGY] PETRA ENERGY BHD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -43.37%

YoY- 9.41%

Quarter Report

PENERGY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	633,935	483,899	324,960	152,867	503,456	358,443	227,557	97.61%
YoY %	31.01%	48.91%	112.58%	-69.64%	40.46%	57.52%	-	-
Horiz. %	278.58%	212.65%	142.80%	67.18%	221.24%	157.52%	100.00%	-
PBT	6,045	18,904	11,492	11,976	25,088	26,745	20,125	-55.05%
YoY %	-68.02%	64.50%	-4.04%	-52.26%	-6.20%	32.89%	-	-
Horiz. %	30.04%	93.93%	57.10%	59.51%	124.66%	132.89%	100.00%	-
Tax	-3,364	-8,410	-5,631	-3,681	-10,595	-8,417	-6,141	-32.97%
YoY %	60.00%	-49.35%	-52.97%	65.26%	-25.88%	-37.06%	-	-
Horiz. %	54.78%	136.95%	91.70%	59.94%	172.53%	137.06%	100.00%	-
NP	2,681	10,494	5,861	8,295	14,493	18,328	13,984	-66.65%
YoY %	-74.45%	79.05%	-29.34%	-42.77%	-20.92%	31.06%	-	-
Horiz. %	19.17%	75.04%	41.91%	59.32%	103.64%	131.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,585	10,579	5,822	8,149	14,390	18,383	13,801	-67.16%
YoY %	-75.56%	81.71%	-28.56%	-43.37%	-21.72%	33.20%	-	-
Horiz. %	18.73%	76.65%	42.19%	59.05%	104.27%	133.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	55.65%	44.49%	49.00%	30.74%	42.23%	31.47%	30.51%	-
YoY %	25.08%	-9.20%	59.40%	-27.21%	34.19%	3.15%	-	-
Horiz. %	182.40%	145.82%	160.60%	100.75%	138.41%	103.15%	100.00%	-
Total Cost	631,254	473,405	319,099	144,572	488,963	340,115	213,573	105.54%
YoY %	33.34%	48.36%	120.72%	-70.43%	43.76%	59.25%	-	-
Horiz. %	295.57%	221.66%	149.41%	67.69%	228.94%	159.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,146	313,668	309,597	313,872	304,358	308,007	304,089	0.23%
YoY %	-2.72%	1.31%	-1.36%	3.13%	-1.18%	1.29%	-	-
Horiz. %	100.35%	103.15%	101.81%	103.22%	100.09%	101.29%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	305,146	313,668	309,597	313,872	304,358	308,007	304,089	0.23%
YoY %	-2.72%	1.31%	-1.36%	3.13%	-1.18%	1.29%	-	-
Horiz. %	100.35%	103.15%	101.81%	103.22%	100.09%	101.29%	100.00%	-
NOSH	194,360	194,825	194,715	194,952	195,101	194,941	194,929	-0.19%
YoY %	-0.24%	0.06%	-0.12%	-0.08%	0.08%	0.01%	-	-
Horiz. %	99.71%	99.95%	99.89%	100.01%	100.09%	100.01%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	0.42%	2.17%	1.80%	5.43%	2.88%	5.11%	6.15%	-
YoY %	-80.65%	20.56%	-66.85%	88.54%	-43.64%	-16.91%	-	-
Horiz. %	6.83%	35.28%	29.27%	88.29%	46.83%	83.09%	100.00%	-
ROE	0.85%	3.37%	1.88%	2.60%	4.73%	5.97%	4.54%	-
YoY %	-74.78%	79.26%	-27.69%	-45.03%	-20.77%	31.50%	-	-
Horiz. %	18.72%	74.23%	41.41%	57.27%	104.19%	131.50%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	326.16	248.38	166.89	78.41	258.05	183.87	116.74	97.99%
YoY %	31.31%	48.83%	112.84%	-69.61%	40.34%	57.50%	-	-
Horiz. %	279.39%	212.76%	142.96%	67.17%	221.05%	157.50%	100.00%	-
EPS	1.33	5.43	2.99	4.18	7.38	9.43	7.08	-67.09%
YoY %	-75.51%	81.61%	-28.47%	-43.36%	-21.74%	33.19%	-	-
Horiz. %	18.79%	76.69%	42.23%	59.04%	104.24%	133.19%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.57	1.61	1.59	1.61	1.56	1.58	1.56	0.42%
YoY %	-2.48%	1.26%	-1.24%	3.21%	-1.27%	1.28%	-	-
Horiz. %	100.64%	103.21%	101.92%	103.21%	100.00%	101.28%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 194,952
RPS	197.03	150.40	101.00	47.51	156.47	111.40	70.72	97.62%
YoY %	31.00%	48.91%	112.59%	-69.64%	40.46%	57.52%	-	-
Horiz. %	278.61%	212.67%	142.82%	67.18%	221.25%	157.52%	100.00%	-
EPS	0.80	3.29	1.81	2.53	4.47	5.71	4.29	-67.25%
YoY %	-75.68%	81.77%	-28.46%	-43.40%	-21.72%	33.10%	-	-
Horiz. %	18.65%	76.69%	42.19%	58.97%	104.20%	133.10%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9484	0.9749	0.9622	0.9755	0.9459	0.9573	0.9451	0.23%
YoY %	-2.72%	1.32%	-1.36%	3.13%	-1.19%	1.29%	-	-
Horiz. %	100.35%	103.15%	101.81%	103.22%	100.08%	101.29%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.55	1.16	1.45	1.50	1.65	1.81	1.82	-
P/RPS	0.48	0.47	0.87	1.91	0.64	0.98	1.56	-54.32%
YoY %	2.13%	-45.98%	-54.45%	198.44%	-34.69%	-37.18%	-	-
Horiz. %	30.77%	30.13%	55.77%	122.44%	41.03%	62.82%	100.00%	-
P/EPS	116.54	21.36	48.49	35.89	22.37	19.19	25.71	173.14%
YoY %	445.60%	-55.95%	35.11%	60.44%	16.57%	-25.36%	-	-
Horiz. %	453.29%	83.08%	188.60%	139.60%	87.01%	74.64%	100.00%	-
EY	0.86	4.68	2.06	2.79	4.47	5.21	3.89	-63.33%
YoY %	-81.62%	127.18%	-26.16%	-37.58%	-14.20%	33.93%	-	-
Horiz. %	22.11%	120.31%	52.96%	71.72%	114.91%	133.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.99	0.72	0.91	0.93	1.06	1.15	1.17	-10.51%
YoY %	37.50%	-20.88%	-2.15%	-12.26%	-7.83%	-1.71%	-	-
Horiz. %	84.62%	61.54%	77.78%	79.49%	90.60%	98.29%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/02/11	23/11/10	19/08/10	25/05/10	25/02/10	16/11/09	26/08/09	-
Price	1.40	1.31	1.32	1.20	1.32	1.87	1.85	-
P/RPS	0.43	0.53	0.79	1.53	0.51	1.02	1.58	-57.90%
YoY %	-18.87%	-32.91%	-48.37%	200.00%	-50.00%	-35.44%	-	-
Horiz. %	27.22%	33.54%	50.00%	96.84%	32.28%	64.56%	100.00%	-
P/EPS	105.26	24.13	44.15	28.71	17.90	19.83	26.13	152.53%
YoY %	336.22%	-45.35%	53.78%	60.39%	-9.73%	-24.11%	-	-
Horiz. %	402.83%	92.35%	168.96%	109.87%	68.50%	75.89%	100.00%	-
EY	0.95	4.15	2.27	3.48	5.59	5.04	3.83	-60.42%
YoY %	-77.11%	82.82%	-34.77%	-37.75%	10.91%	31.59%	-	-
Horiz. %	24.80%	108.36%	59.27%	90.86%	145.95%	131.59%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.89	0.81	0.83	0.75	0.85	1.18	1.19	-17.56%
YoY %	9.88%	-2.41%	10.67%	-11.76%	-27.97%	-0.84%	-	-
Horiz. %	74.79%	68.07%	69.75%	63.03%	71.43%	99.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos