[PENERGY] YoY Cumulative 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- -28.56%
YoY- -57.81%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 218,376 303,813 274,104 324,960 227,557 239,071 243,005 -1.76%
PBT 20,598 22,695 19,322 11,492 20,125 33,359 36,881 -9.24%
Tax -3,760 -6,589 -5,916 -5,631 -6,141 -8,786 -10,747 -16.04%
NP 16,838 16,106 13,406 5,861 13,984 24,573 26,134 -7.05%
-
NP to SH 16,897 16,257 13,592 5,822 13,801 24,573 26,134 -7.00%
-
Tax Rate 18.25% 29.03% 30.62% 49.00% 30.51% 26.34% 29.14% -
Total Cost 201,538 287,707 260,698 319,099 213,573 214,498 216,871 -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 3.48% 4.57% 6.97% 1.88% 4.54% 8.75% 22.88% -
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 67.91 141.66 140.60 166.89 116.74 122.59 289.27 -21.44%
EPS 5.25 7.58 6.97 2.99 7.08 12.60 31.11 -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 67.87 94.43 85.19 101.00 70.72 74.30 75.53 -1.76%
EPS 5.25 5.05 4.22 1.81 4.29 7.64 8.12 -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 3.12 1.04 1.06 0.87 1.56 1.79 0.00 -
P/EPS 40.35 19.39 21.37 48.49 25.71 17.46 0.00 -
EY 2.48 5.16 4.68 2.06 3.89 5.73 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 3.06 1.19 0.92 0.79 1.58 1.92 1.28 15.61%
P/EPS 39.59 22.16 18.65 44.15 26.13 18.65 11.89 22.17%
EY 2.53 4.51 5.36 2.27 3.83 5.36 8.41 -18.12%
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