[PENERGY] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.6%
YoY- -21.49%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 178,314 138,145 118,224 120,847 136,053 157,020 139,414 17.74%
PBT 10,885 13,941 18,316 15,043 14,276 19,129 17,141 -26.01%
Tax -3,013 -3,746 -4,716 -4,070 -3,786 -5,171 -4,984 -28.39%
NP 7,872 10,195 13,600 10,973 10,490 13,958 12,157 -25.05%
-
NP to SH 7,904 10,195 13,600 10,973 10,490 13,958 12,157 -24.85%
-
Tax Rate 27.68% 26.87% 25.75% 27.06% 26.52% 27.03% 29.08% -
Total Cost 170,442 127,950 104,624 109,874 125,563 143,062 127,257 21.39%
-
Net Worth 194,831 284,602 280,975 267,016 255,425 212,148 114,260 42.49%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,896 - - - 7,799 - - -
Div Payout % 49.30% - - - 74.35% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 194,831 284,602 280,975 267,016 255,425 212,148 114,260 42.49%
NOSH 194,831 194,933 195,121 194,902 194,981 168,371 84,015 74.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.41% 7.38% 11.50% 9.08% 7.71% 8.89% 8.72% -
ROE 4.06% 3.58% 4.84% 4.11% 4.11% 6.58% 10.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 91.52 70.87 60.59 62.00 69.78 93.26 165.94 -32.62%
EPS 4.05 5.23 6.97 5.63 5.38 8.29 14.47 -57.04%
DPS 2.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 1.46 1.44 1.37 1.31 1.26 1.36 -18.45%
Adjusted Per Share Value based on latest NOSH - 194,902
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 55.42 42.94 36.74 37.56 42.29 48.80 43.33 17.74%
EPS 2.46 3.17 4.23 3.41 3.26 4.34 3.78 -24.80%
DPS 1.21 0.00 0.00 0.00 2.42 0.00 0.00 -
NAPS 0.6055 0.8845 0.8733 0.8299 0.7939 0.6594 0.3551 42.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 1.27 2.00 2.20 2.39 3.38 3.62 0.00 -
P/RPS 1.39 2.82 3.63 3.85 4.84 3.88 0.00 -
P/EPS 31.31 38.24 31.56 42.45 62.83 43.67 0.00 -
EY 3.19 2.62 3.17 2.36 1.59 2.29 0.00 -
DY 1.57 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 1.27 1.37 1.53 1.74 2.58 2.87 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 -
Price 1.10 1.58 2.35 2.37 2.79 3.50 3.70 -
P/RPS 1.20 2.23 3.88 3.82 4.00 3.75 2.23 -33.71%
P/EPS 27.11 30.21 33.72 42.10 51.86 42.22 25.57 3.95%
EY 3.69 3.31 2.97 2.38 1.93 2.37 3.91 -3.77%
DY 1.82 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.10 1.08 1.63 1.73 2.13 2.78 2.72 -45.16%

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