[PENERGY] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 139.41%
YoY- 34.85%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 681,367 680,112 649,331 650,403 582,731 583,079 613,392 7.23%
PBT 33,232 11,598 8,460 8,225 -11,459 13,875 3,546 342.69%
Tax -7,623 -5,589 -4,945 -4,916 2,611 -3,649 -2,324 120.28%
NP 25,609 6,009 3,515 3,309 -8,848 10,226 1,222 655.91%
-
NP to SH 25,692 6,151 3,734 3,486 -8,846 10,355 1,342 611.80%
-
Tax Rate 22.94% 48.19% 58.45% 59.77% - 26.30% 65.54% -
Total Cost 655,758 674,103 645,816 647,094 591,579 572,853 612,170 4.67%
-
Net Worth 359,788 356,391 346,990 208,811 300,190 194,821 195,081 50.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,044 1,044 1,044 1,044 974 974 974 4.72%
Div Payout % 4.06% 16.97% 27.96% 29.95% 0.00% 9.41% 72.64% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 359,788 356,391 346,990 208,811 300,190 194,821 195,081 50.22%
NOSH 214,159 214,693 214,191 208,811 194,928 194,821 195,081 6.39%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.76% 0.88% 0.54% 0.51% -1.52% 1.75% 0.20% -
ROE 7.14% 1.73% 1.08% 1.67% -2.95% 5.32% 0.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 318.16 316.78 303.15 311.48 298.95 299.29 314.43 0.78%
EPS 12.00 2.87 1.74 1.67 -4.54 5.32 0.69 567.77%
DPS 0.49 0.49 0.49 0.50 0.50 0.50 0.50 -1.33%
NAPS 1.68 1.66 1.62 1.00 1.54 1.00 1.00 41.18%
Adjusted Per Share Value based on latest NOSH - 208,811
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 211.77 211.38 201.81 202.15 181.11 181.22 190.64 7.23%
EPS 7.99 1.91 1.16 1.08 -2.75 3.22 0.42 608.81%
DPS 0.32 0.32 0.32 0.32 0.30 0.30 0.30 4.38%
NAPS 1.1182 1.1077 1.0784 0.649 0.933 0.6055 0.6063 50.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.84 1.47 1.04 1.14 0.98 1.49 1.63 -
P/RPS 0.58 0.46 0.34 0.37 0.33 0.50 0.52 7.53%
P/EPS 15.34 51.31 59.66 68.29 -21.60 28.03 236.95 -83.79%
EY 6.52 1.95 1.68 1.46 -4.63 3.57 0.42 519.19%
DY 0.26 0.33 0.47 0.44 0.51 0.34 0.31 -11.03%
P/NAPS 1.10 0.89 0.64 1.14 0.64 1.49 1.63 -23.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 14/08/12 15/05/12 23/02/12 22/11/11 12/08/11 11/05/11 -
Price 1.73 1.68 1.14 1.03 1.12 1.30 1.60 -
P/RPS 0.54 0.53 0.38 0.33 0.37 0.43 0.51 3.87%
P/EPS 14.42 58.64 65.39 61.70 -24.68 24.46 232.59 -84.25%
EY 6.93 1.71 1.53 1.62 -4.05 4.09 0.43 534.81%
DY 0.28 0.29 0.43 0.49 0.45 0.38 0.31 -6.54%
P/NAPS 1.03 1.01 0.70 1.03 0.73 1.30 1.60 -25.38%

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