[PENERGY] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -18.51%
YoY- -34.93%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 549,359 503,456 536,757 544,016 541,647 555,530 513,269 4.63%
PBT 26,994 25,088 37,630 44,951 53,212 58,185 61,576 -42.32%
Tax -11,672 -10,595 -11,430 -12,900 -14,079 -15,545 -16,318 -20.03%
NP 15,322 14,493 26,200 32,051 39,133 42,640 45,258 -51.45%
-
NP to SH 15,091 14,390 26,287 31,900 39,147 42,672 45,258 -51.94%
-
Tax Rate 43.24% 42.23% 30.37% 28.70% 26.46% 26.72% 26.50% -
Total Cost 534,037 488,963 510,557 511,965 502,514 512,890 468,011 9.20%
-
Net Worth 313,872 304,706 308,066 304,008 300,259 194,831 284,602 6.75%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 3,896 3,896 3,896 3,896 7,799 -
Div Payout % - - 14.82% 12.22% 9.95% 9.13% 17.23% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 313,872 304,706 308,066 304,008 300,259 194,831 284,602 6.75%
NOSH 194,952 195,324 194,978 194,877 194,973 194,831 194,933 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.79% 2.88% 4.88% 5.89% 7.22% 7.68% 8.82% -
ROE 4.81% 4.72% 8.53% 10.49% 13.04% 21.90% 15.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 281.79 257.75 275.29 279.16 277.81 285.13 263.31 4.63%
EPS 7.74 7.37 13.48 16.37 20.08 21.90 23.22 -51.95%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 4.00 -
NAPS 1.61 1.56 1.58 1.56 1.54 1.00 1.46 6.74%
Adjusted Per Share Value based on latest NOSH - 194,877
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 170.74 156.47 166.82 169.08 168.34 172.66 159.52 4.64%
EPS 4.69 4.47 8.17 9.91 12.17 13.26 14.07 -51.95%
DPS 0.00 0.00 1.21 1.21 1.21 1.21 2.42 -
NAPS 0.9755 0.947 0.9575 0.9449 0.9332 0.6055 0.8845 6.75%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.50 1.65 1.81 1.82 0.96 1.27 2.00 -
P/RPS 0.53 0.64 0.66 0.65 0.35 0.45 0.76 -21.37%
P/EPS 19.38 22.40 13.43 11.12 4.78 5.80 8.61 71.83%
EY 5.16 4.46 7.45 8.99 20.91 17.25 11.61 -41.79%
DY 0.00 0.00 1.10 1.10 2.08 1.57 2.00 -
P/NAPS 0.93 1.06 1.15 1.17 0.62 1.27 1.37 -22.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 -
Price 1.20 1.32 1.87 1.85 1.91 1.10 1.58 -
P/RPS 0.43 0.51 0.68 0.66 0.69 0.39 0.60 -19.93%
P/EPS 15.50 17.92 13.87 11.30 9.51 5.02 6.81 73.11%
EY 6.45 5.58 7.21 8.85 10.51 19.91 14.69 -42.26%
DY 0.00 0.00 1.07 1.08 1.05 1.82 2.53 -
P/NAPS 0.75 0.85 1.18 1.19 1.24 1.10 1.08 -21.59%

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