[PENERGY] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -5.94%
YoY- 240.4%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 555,530 513,269 532,144 553,334 536,078 400,025 243,005 73.10%
PBT 58,185 61,576 66,764 65,589 70,286 56,010 36,881 35.33%
Tax -15,545 -16,318 -17,743 -18,011 -19,704 -15,918 -10,747 27.75%
NP 42,640 45,258 49,021 47,578 50,582 40,092 26,134 38.38%
-
NP to SH 42,672 45,258 49,021 47,578 50,582 40,092 26,134 38.45%
-
Tax Rate 26.72% 26.50% 26.58% 27.46% 28.03% 28.42% 29.14% -
Total Cost 512,890 468,011 483,123 505,756 485,496 359,933 216,871 77.04%
-
Net Worth 194,831 284,602 280,975 267,016 255,425 168,371 84,015 74.75%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,896 7,799 7,799 7,799 7,799 - - -
Div Payout % 9.13% 17.23% 15.91% 16.39% 15.42% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 194,831 284,602 280,975 267,016 255,425 168,371 84,015 74.75%
NOSH 194,831 194,933 195,121 194,902 194,981 168,371 84,015 74.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.68% 8.82% 9.21% 8.60% 9.44% 10.02% 10.75% -
ROE 21.90% 15.90% 17.45% 17.82% 19.80% 23.81% 31.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 285.13 263.31 272.72 283.90 274.94 237.58 289.24 -0.94%
EPS 21.90 23.22 25.12 24.41 25.94 23.81 31.11 -20.78%
DPS 2.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 1.00 1.46 1.44 1.37 1.31 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 194,902
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 172.66 159.52 165.39 171.98 166.61 124.33 75.53 73.09%
EPS 13.26 14.07 15.24 14.79 15.72 12.46 8.12 38.46%
DPS 1.21 2.42 2.42 2.42 2.42 0.00 0.00 -
NAPS 0.6055 0.8845 0.8733 0.8299 0.7939 0.5233 0.2611 74.75%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 1.27 2.00 2.20 2.39 3.38 3.62 0.00 -
P/RPS 0.45 0.76 0.81 0.84 1.23 1.52 0.00 -
P/EPS 5.80 8.61 8.76 9.79 13.03 15.20 0.00 -
EY 17.25 11.61 11.42 10.21 7.68 6.58 0.00 -
DY 1.57 2.00 1.82 1.67 1.18 0.00 0.00 -
P/NAPS 1.27 1.37 1.53 1.74 2.58 3.62 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 22/08/08 29/05/08 28/02/08 - - -
Price 1.10 1.58 2.35 2.37 2.79 0.00 0.00 -
P/RPS 0.39 0.60 0.86 0.83 1.01 0.00 0.00 -
P/EPS 5.02 6.81 9.35 9.71 10.75 0.00 0.00 -
EY 19.91 14.69 10.69 10.30 9.30 0.00 0.00 -
DY 1.82 2.53 1.70 1.69 1.43 0.00 0.00 -
P/NAPS 1.10 1.08 1.63 1.73 2.13 0.00 0.00 -

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