[PENERGY] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 186.39%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 217,708 158,591 141,780 132,324 150,036 158,939 172,093 16.91%
PBT 6,825 -17,922 9,845 9,477 -12,859 7,412 -484 -
Tax -2,481 3,481 -3,275 -2,641 5,046 -2,779 -1,950 17.36%
NP 4,344 -14,441 6,570 6,836 -7,813 4,633 -2,434 -
-
NP to SH 4,338 -14,444 6,686 6,906 -7,994 4,757 -2,327 -
-
Tax Rate 36.35% - 33.27% 27.87% - 37.49% - -
Total Cost 213,364 173,032 135,210 125,488 157,849 154,306 174,527 14.29%
-
Net Worth 208,811 300,190 194,821 195,081 306,111 313,884 310,918 -23.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,044 - - - - - - -
Div Payout % 24.07% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 208,811 300,190 194,821 195,081 306,111 313,884 310,918 -23.25%
NOSH 208,811 194,928 194,821 195,081 194,975 194,959 195,546 4.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.00% -9.11% 4.63% 5.17% -5.21% 2.91% -1.41% -
ROE 2.08% -4.81% 3.43% 3.54% -2.61% 1.52% -0.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 104.26 81.36 72.77 67.83 76.95 81.52 88.01 11.92%
EPS 2.19 -7.41 3.43 3.54 -4.10 2.44 -1.19 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.54 1.00 1.00 1.57 1.61 1.59 -26.53%
Adjusted Per Share Value based on latest NOSH - 195,081
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 67.66 49.29 44.07 41.13 46.63 49.40 53.49 16.91%
EPS 1.35 -4.49 2.08 2.15 -2.48 1.48 -0.72 -
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.933 0.6055 0.6063 0.9514 0.9756 0.9663 -23.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.14 0.98 1.49 1.63 1.55 1.16 1.45 -
P/RPS 1.09 1.20 2.05 2.40 2.01 1.42 1.65 -24.09%
P/EPS 54.87 -13.23 43.42 46.04 -37.80 47.54 -121.85 -
EY 1.82 -7.56 2.30 2.17 -2.65 2.10 -0.82 -
DY 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.64 1.49 1.63 0.99 0.72 0.91 16.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 12/08/11 11/05/11 28/02/11 23/11/10 19/08/10 -
Price 1.03 1.12 1.30 1.60 1.40 1.31 1.32 -
P/RPS 0.99 1.38 1.79 2.36 1.82 1.61 1.50 -24.13%
P/EPS 49.58 -15.11 37.88 45.20 -34.15 53.69 -110.92 -
EY 2.02 -6.62 2.64 2.21 -2.93 1.86 -0.90 -
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.73 1.30 1.60 0.89 0.81 0.83 15.43%

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