[PENERGY] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.77%
YoY- -32.12%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 145,013 130,886 120,593 106,964 178,314 138,145 118,224 14.54%
PBT -1,657 6,620 10,055 10,070 10,885 13,941 18,316 -
Tax -2,178 -2,276 -3,537 -2,604 -3,013 -3,746 -4,716 -40.16%
NP -3,835 4,344 6,518 7,466 7,872 10,195 13,600 -
-
NP to SH -3,993 4,582 6,353 7,448 7,904 10,195 13,600 -
-
Tax Rate - 34.38% 35.18% 25.86% 27.68% 26.87% 25.75% -
Total Cost 148,848 126,542 114,075 99,498 170,442 127,950 104,624 26.41%
-
Net Worth 304,706 308,066 304,008 300,259 194,831 284,602 280,975 5.53%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 3,896 - - -
Div Payout % - - - - 49.30% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 304,706 308,066 304,008 300,259 194,831 284,602 280,975 5.53%
NOSH 195,324 194,978 194,877 194,973 194,831 194,933 195,121 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -2.64% 3.32% 5.40% 6.98% 4.41% 7.38% 11.50% -
ROE -1.31% 1.49% 2.09% 2.48% 4.06% 3.58% 4.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 74.24 67.13 61.88 54.86 91.52 70.87 60.59 14.46%
EPS -2.05 2.35 3.26 3.82 4.05 5.23 6.97 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.56 1.58 1.56 1.54 1.00 1.46 1.44 5.46%
Adjusted Per Share Value based on latest NOSH - 194,973
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.07 40.68 37.48 33.24 55.42 42.94 36.74 14.55%
EPS -1.24 1.42 1.97 2.31 2.46 3.17 4.23 -
DPS 0.00 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.947 0.9575 0.9449 0.9332 0.6055 0.8845 0.8733 5.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.65 1.81 1.82 0.96 1.27 2.00 2.20 -
P/RPS 2.22 2.70 2.94 1.75 1.39 2.82 3.63 -27.88%
P/EPS -80.71 77.02 55.83 25.13 31.31 38.24 31.56 -
EY -1.24 1.30 1.79 3.98 3.19 2.62 3.17 -
DY 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 1.06 1.15 1.17 0.62 1.27 1.37 1.53 -21.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 -
Price 1.32 1.87 1.85 1.91 1.10 1.58 2.35 -
P/RPS 1.78 2.79 2.99 3.48 1.20 2.23 3.88 -40.43%
P/EPS -64.57 79.57 56.75 50.00 27.11 30.21 33.72 -
EY -1.55 1.26 1.76 2.00 3.69 3.31 2.97 -
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.85 1.18 1.19 1.24 1.10 1.08 1.63 -35.13%

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