[PENERGY] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.87%
YoY- -61.45%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 633,935 628,912 600,859 549,359 503,456 536,757 544,016 10.70%
PBT 6,045 17,247 16,455 26,994 25,088 37,630 44,951 -73.65%
Tax -3,364 -10,588 -10,085 -11,672 -10,595 -11,430 -12,900 -59.08%
NP 2,681 6,659 6,370 15,322 14,493 26,200 32,051 -80.78%
-
NP to SH 2,585 6,586 6,411 15,091 14,390 26,287 31,900 -81.18%
-
Tax Rate 55.65% 61.39% 61.29% 43.24% 42.23% 30.37% 28.70% -
Total Cost 631,254 622,253 594,489 534,037 488,963 510,557 511,965 14.94%
-
Net Worth 306,111 313,884 310,918 313,872 304,706 308,066 304,008 0.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 3,896 3,896 -
Div Payout % - - - - - 14.82% 12.22% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 306,111 313,884 310,918 313,872 304,706 308,066 304,008 0.45%
NOSH 194,975 194,959 195,546 194,952 195,324 194,978 194,877 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.42% 1.06% 1.06% 2.79% 2.88% 4.88% 5.89% -
ROE 0.84% 2.10% 2.06% 4.81% 4.72% 8.53% 10.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 325.14 322.59 307.27 281.79 257.75 275.29 279.16 10.66%
EPS 1.33 3.38 3.28 7.74 7.37 13.48 16.37 -81.15%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.57 1.61 1.59 1.61 1.56 1.58 1.56 0.42%
Adjusted Per Share Value based on latest NOSH - 194,952
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.03 195.47 186.75 170.74 156.47 166.82 169.08 10.70%
EPS 0.80 2.05 1.99 4.69 4.47 8.17 9.91 -81.23%
DPS 0.00 0.00 0.00 0.00 0.00 1.21 1.21 -
NAPS 0.9514 0.9756 0.9663 0.9755 0.947 0.9575 0.9449 0.45%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.55 1.16 1.45 1.50 1.65 1.81 1.82 -
P/RPS 0.48 0.36 0.47 0.53 0.64 0.66 0.65 -18.25%
P/EPS 116.91 34.34 44.23 19.38 22.40 13.43 11.12 377.86%
EY 0.86 2.91 2.26 5.16 4.46 7.45 8.99 -78.99%
DY 0.00 0.00 0.00 0.00 0.00 1.10 1.10 -
P/NAPS 0.99 0.72 0.91 0.93 1.06 1.15 1.17 -10.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 19/08/10 25/05/10 25/02/10 16/11/09 26/08/09 -
Price 1.40 1.31 1.32 1.20 1.32 1.87 1.85 -
P/RPS 0.43 0.41 0.43 0.43 0.51 0.68 0.66 -24.78%
P/EPS 105.60 38.78 40.26 15.50 17.92 13.87 11.30 341.86%
EY 0.95 2.58 2.48 6.45 5.58 7.21 8.85 -77.32%
DY 0.00 0.00 0.00 0.00 0.00 1.07 1.08 -
P/NAPS 0.89 0.81 0.83 0.75 0.85 1.18 1.19 -17.56%

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