[PENERGY] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -64.28%
YoY- -57.81%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 436,752 607,626 548,208 649,920 455,114 478,142 486,010 -1.76%
PBT 41,196 45,390 38,644 22,984 40,250 66,718 73,762 -9.24%
Tax -7,520 -13,178 -11,832 -11,262 -12,282 -17,572 -21,494 -16.04%
NP 33,676 32,212 26,812 11,722 27,968 49,146 52,268 -7.05%
-
NP to SH 33,794 32,514 27,184 11,644 27,602 49,146 52,268 -7.00%
-
Tax Rate 18.25% 29.03% 30.62% 49.00% 30.51% 26.34% 29.14% -
Total Cost 403,076 575,414 521,396 638,198 427,146 428,996 433,742 -1.21%
-
Net Worth 485,578 356,024 194,957 309,597 304,089 280,834 114,246 27.24%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 485,578 356,024 194,957 309,597 304,089 280,834 114,246 27.24%
NOSH 321,750 214,472 194,957 194,715 194,929 195,023 84,005 25.05%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.71% 5.30% 4.89% 1.80% 6.15% 10.28% 10.75% -
ROE 6.96% 9.13% 13.94% 3.76% 9.08% 17.50% 45.75% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 135.82 283.31 281.19 333.78 233.48 245.17 578.55 -21.44%
EPS 10.50 15.16 13.94 5.98 14.16 25.20 62.22 -25.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.66 1.00 1.59 1.56 1.44 1.36 1.75%
Adjusted Per Share Value based on latest NOSH - 195,546
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 135.74 188.85 170.38 202.00 141.45 148.61 151.05 -1.76%
EPS 10.50 10.11 8.45 3.62 8.58 15.27 16.24 -7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5092 1.1065 0.6059 0.9622 0.9451 0.8728 0.3551 27.24%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 2.12 1.47 1.49 1.45 1.82 2.20 0.00 -
P/RPS 1.56 0.52 0.53 0.43 0.78 0.90 0.00 -
P/EPS 20.17 9.70 10.69 24.25 12.85 8.73 0.00 -
EY 4.96 10.31 9.36 4.12 7.78 11.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.89 1.49 0.91 1.17 1.53 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 14/08/12 12/08/11 19/08/10 26/08/09 22/08/08 22/08/07 -
Price 2.08 1.68 1.30 1.32 1.85 2.35 3.70 -
P/RPS 1.53 0.59 0.46 0.40 0.79 0.96 0.64 15.61%
P/EPS 19.79 11.08 9.32 22.07 13.06 9.33 5.95 22.15%
EY 5.05 9.02 10.73 4.53 7.65 10.72 16.82 -18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.01 1.30 0.83 1.19 1.63 2.72 -10.68%

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