[PENERGY] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 671.61%
YoY- 61.52%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 649,331 650,403 582,731 583,079 613,392 633,935 628,912 2.15%
PBT 8,460 8,225 -11,459 13,875 3,546 6,045 17,247 -37.77%
Tax -4,945 -4,916 2,611 -3,649 -2,324 -3,364 -10,588 -39.77%
NP 3,515 3,309 -8,848 10,226 1,222 2,681 6,659 -34.65%
-
NP to SH 3,734 3,486 -8,846 10,355 1,342 2,585 6,586 -31.47%
-
Tax Rate 58.45% 59.77% - 26.30% 65.54% 55.65% 61.39% -
Total Cost 645,816 647,094 591,579 572,853 612,170 631,254 622,253 2.50%
-
Net Worth 346,990 208,811 300,190 194,821 195,081 306,111 313,884 6.90%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,044 1,044 974 974 974 - - -
Div Payout % 27.96% 29.95% 0.00% 9.41% 72.64% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 346,990 208,811 300,190 194,821 195,081 306,111 313,884 6.90%
NOSH 214,191 208,811 194,928 194,821 195,081 194,975 194,959 6.46%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.54% 0.51% -1.52% 1.75% 0.20% 0.42% 1.06% -
ROE 1.08% 1.67% -2.95% 5.32% 0.69% 0.84% 2.10% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 303.15 311.48 298.95 299.29 314.43 325.14 322.59 -4.05%
EPS 1.74 1.67 -4.54 5.32 0.69 1.33 3.38 -35.74%
DPS 0.49 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 1.62 1.00 1.54 1.00 1.00 1.57 1.61 0.41%
Adjusted Per Share Value based on latest NOSH - 194,821
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 201.81 202.15 181.11 181.22 190.64 197.03 195.47 2.14%
EPS 1.16 1.08 -2.75 3.22 0.42 0.80 2.05 -31.56%
DPS 0.32 0.32 0.30 0.30 0.30 0.00 0.00 -
NAPS 1.0784 0.649 0.933 0.6055 0.6063 0.9514 0.9756 6.90%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.04 1.14 0.98 1.49 1.63 1.55 1.16 -
P/RPS 0.34 0.37 0.33 0.50 0.52 0.48 0.36 -3.73%
P/EPS 59.66 68.29 -21.60 28.03 236.95 116.91 34.34 44.46%
EY 1.68 1.46 -4.63 3.57 0.42 0.86 2.91 -30.64%
DY 0.47 0.44 0.51 0.34 0.31 0.00 0.00 -
P/NAPS 0.64 1.14 0.64 1.49 1.63 0.99 0.72 -7.54%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 23/02/12 22/11/11 12/08/11 11/05/11 28/02/11 23/11/10 -
Price 1.14 1.03 1.12 1.30 1.60 1.40 1.31 -
P/RPS 0.38 0.33 0.37 0.43 0.51 0.43 0.41 -4.93%
P/EPS 65.39 61.70 -24.68 24.46 232.59 105.60 38.78 41.62%
EY 1.53 1.62 -4.05 4.09 0.43 0.95 2.58 -29.39%
DY 0.43 0.49 0.45 0.38 0.31 0.00 0.00 -
P/NAPS 0.70 1.03 0.73 1.30 1.60 0.89 0.81 -9.26%

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