[PENERGY] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.11%
YoY- 178.24%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 654,080 681,367 680,112 649,331 650,403 582,731 583,079 7.92%
PBT 15,886 33,232 11,598 8,460 8,225 -11,459 13,875 9.39%
Tax -8,459 -7,623 -5,589 -4,945 -4,916 2,611 -3,649 74.71%
NP 7,427 25,609 6,009 3,515 3,309 -8,848 10,226 -19.12%
-
NP to SH 7,469 25,692 6,151 3,734 3,486 -8,846 10,355 -19.49%
-
Tax Rate 53.25% 22.94% 48.19% 58.45% 59.77% - 26.30% -
Total Cost 646,653 655,758 674,103 645,816 647,094 591,579 572,853 8.37%
-
Net Worth 347,314 359,788 356,391 346,990 208,811 300,190 194,821 46.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,143 1,044 1,044 1,044 1,044 974 974 68.76%
Div Payout % 28.70% 4.06% 16.97% 27.96% 29.95% 0.00% 9.41% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 347,314 359,788 356,391 346,990 208,811 300,190 194,821 46.76%
NOSH 214,391 214,159 214,693 214,191 208,811 194,928 194,821 6.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.14% 3.76% 0.88% 0.54% 0.51% -1.52% 1.75% -
ROE 2.15% 7.14% 1.73% 1.08% 1.67% -2.95% 5.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 305.09 318.16 316.78 303.15 311.48 298.95 299.29 1.28%
EPS 3.48 12.00 2.87 1.74 1.67 -4.54 5.32 -24.54%
DPS 1.00 0.49 0.49 0.49 0.50 0.50 0.50 58.40%
NAPS 1.62 1.68 1.66 1.62 1.00 1.54 1.00 37.73%
Adjusted Per Share Value based on latest NOSH - 214,191
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 203.29 211.77 211.38 201.81 202.15 181.11 181.22 7.92%
EPS 2.32 7.99 1.91 1.16 1.08 -2.75 3.22 -19.55%
DPS 0.67 0.32 0.32 0.32 0.32 0.30 0.30 70.44%
NAPS 1.0795 1.1182 1.1077 1.0784 0.649 0.933 0.6055 46.77%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.57 1.84 1.47 1.04 1.14 0.98 1.49 -
P/RPS 0.51 0.58 0.46 0.34 0.37 0.33 0.50 1.32%
P/EPS 45.07 15.34 51.31 59.66 68.29 -21.60 28.03 37.05%
EY 2.22 6.52 1.95 1.68 1.46 -4.63 3.57 -27.04%
DY 0.64 0.26 0.33 0.47 0.44 0.51 0.34 52.16%
P/NAPS 0.97 1.10 0.89 0.64 1.14 0.64 1.49 -24.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 14/08/12 15/05/12 23/02/12 22/11/11 12/08/11 -
Price 1.41 1.73 1.68 1.14 1.03 1.12 1.30 -
P/RPS 0.46 0.54 0.53 0.38 0.33 0.37 0.43 4.57%
P/EPS 40.47 14.42 58.64 65.39 61.70 -24.68 24.46 39.67%
EY 2.47 6.93 1.71 1.53 1.62 -4.05 4.09 -28.44%
DY 0.71 0.28 0.29 0.43 0.49 0.45 0.38 51.41%
P/NAPS 0.87 1.03 1.01 0.70 1.03 0.73 1.30 -23.39%

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