[PENERGY] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 64.73%
YoY- -40.6%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 615,208 654,080 681,367 680,112 649,331 650,403 582,731 3.67%
PBT 9,793 15,886 33,232 11,598 8,460 8,225 -11,459 -
Tax -7,258 -8,459 -7,623 -5,589 -4,945 -4,916 2,611 -
NP 2,535 7,427 25,609 6,009 3,515 3,309 -8,848 -
-
NP to SH 2,516 7,469 25,692 6,151 3,734 3,486 -8,846 -
-
Tax Rate 74.11% 53.25% 22.94% 48.19% 58.45% 59.77% - -
Total Cost 612,673 646,653 655,758 674,103 645,816 647,094 591,579 2.36%
-
Net Worth 348,313 347,314 359,788 356,391 346,990 208,811 300,190 10.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,143 2,143 1,044 1,044 1,044 1,044 974 69.08%
Div Payout % 85.21% 28.70% 4.06% 16.97% 27.96% 29.95% 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 348,313 347,314 359,788 356,391 346,990 208,811 300,190 10.41%
NOSH 213,689 214,391 214,159 214,693 214,191 208,811 194,928 6.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.41% 1.14% 3.76% 0.88% 0.54% 0.51% -1.52% -
ROE 0.72% 2.15% 7.14% 1.73% 1.08% 1.67% -2.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 287.90 305.09 318.16 316.78 303.15 311.48 298.95 -2.47%
EPS 1.18 3.48 12.00 2.87 1.74 1.67 -4.54 -
DPS 1.00 1.00 0.49 0.49 0.49 0.50 0.50 58.67%
NAPS 1.63 1.62 1.68 1.66 1.62 1.00 1.54 3.85%
Adjusted Per Share Value based on latest NOSH - 214,693
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 191.21 203.29 211.77 211.38 201.81 202.15 181.11 3.68%
EPS 0.78 2.32 7.99 1.91 1.16 1.08 -2.75 -
DPS 0.67 0.67 0.32 0.32 0.32 0.32 0.30 70.77%
NAPS 1.0826 1.0795 1.1182 1.1077 1.0784 0.649 0.933 10.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.33 1.57 1.84 1.47 1.04 1.14 0.98 -
P/RPS 0.46 0.51 0.58 0.46 0.34 0.37 0.33 24.75%
P/EPS 112.96 45.07 15.34 51.31 59.66 68.29 -21.60 -
EY 0.89 2.22 6.52 1.95 1.68 1.46 -4.63 -
DY 0.75 0.64 0.26 0.33 0.47 0.44 0.51 29.28%
P/NAPS 0.82 0.97 1.10 0.89 0.64 1.14 0.64 17.94%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 28/02/13 21/11/12 14/08/12 15/05/12 23/02/12 22/11/11 -
Price 2.13 1.41 1.73 1.68 1.14 1.03 1.12 -
P/RPS 0.74 0.46 0.54 0.53 0.38 0.33 0.37 58.67%
P/EPS 180.91 40.47 14.42 58.64 65.39 61.70 -24.68 -
EY 0.55 2.47 6.93 1.71 1.53 1.62 -4.05 -
DY 0.47 0.71 0.28 0.29 0.43 0.49 0.45 2.93%
P/NAPS 1.31 0.87 1.03 1.01 0.70 1.03 0.73 47.61%

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