[PENERGY] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -48.09%
YoY- -91.11%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 650,403 582,731 583,079 613,392 633,935 628,912 600,859 5.40%
PBT 8,225 -11,459 13,875 3,546 6,045 17,247 16,455 -36.93%
Tax -4,916 2,611 -3,649 -2,324 -3,364 -10,588 -10,085 -37.98%
NP 3,309 -8,848 10,226 1,222 2,681 6,659 6,370 -35.30%
-
NP to SH 3,486 -8,846 10,355 1,342 2,585 6,586 6,411 -33.30%
-
Tax Rate 59.77% - 26.30% 65.54% 55.65% 61.39% 61.29% -
Total Cost 647,094 591,579 572,853 612,170 631,254 622,253 594,489 5.79%
-
Net Worth 208,811 300,190 194,821 195,081 306,111 313,884 310,918 -23.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,044 974 974 974 - - - -
Div Payout % 29.95% 0.00% 9.41% 72.64% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 208,811 300,190 194,821 195,081 306,111 313,884 310,918 -23.25%
NOSH 208,811 194,928 194,821 195,081 194,975 194,959 195,546 4.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.51% -1.52% 1.75% 0.20% 0.42% 1.06% 1.06% -
ROE 1.67% -2.95% 5.32% 0.69% 0.84% 2.10% 2.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 311.48 298.95 299.29 314.43 325.14 322.59 307.27 0.90%
EPS 1.67 -4.54 5.32 0.69 1.33 3.38 3.28 -36.15%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 1.00 1.54 1.00 1.00 1.57 1.61 1.59 -26.53%
Adjusted Per Share Value based on latest NOSH - 195,081
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 202.15 181.11 181.22 190.64 197.03 195.47 186.75 5.40%
EPS 1.08 -2.75 3.22 0.42 0.80 2.05 1.99 -33.39%
DPS 0.32 0.30 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.649 0.933 0.6055 0.6063 0.9514 0.9756 0.9663 -23.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.14 0.98 1.49 1.63 1.55 1.16 1.45 -
P/RPS 0.37 0.33 0.50 0.52 0.48 0.36 0.47 -14.70%
P/EPS 68.29 -21.60 28.03 236.95 116.91 34.34 44.23 33.48%
EY 1.46 -4.63 3.57 0.42 0.86 2.91 2.26 -25.21%
DY 0.44 0.51 0.34 0.31 0.00 0.00 0.00 -
P/NAPS 1.14 0.64 1.49 1.63 0.99 0.72 0.91 16.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 12/08/11 11/05/11 28/02/11 23/11/10 19/08/10 -
Price 1.03 1.12 1.30 1.60 1.40 1.31 1.32 -
P/RPS 0.33 0.37 0.43 0.51 0.43 0.41 0.43 -16.13%
P/EPS 61.70 -24.68 24.46 232.59 105.60 38.78 40.26 32.82%
EY 1.62 -4.05 4.09 0.43 0.95 2.58 2.48 -24.65%
DY 0.49 0.45 0.38 0.31 0.00 0.00 0.00 -
P/NAPS 1.03 0.73 1.30 1.60 0.89 0.81 0.83 15.43%

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