[PENERGY] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -75.56%
YoY- -82.04%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 490,645 654,080 650,403 633,935 503,456 555,530 536,078 -1.46%
PBT 1,284 15,886 8,225 6,045 25,088 58,185 70,286 -48.64%
Tax 11,253 -8,459 -4,917 -3,364 -10,595 -15,545 -19,704 -
NP 12,537 7,427 3,308 2,681 14,493 42,640 50,582 -20.72%
-
NP to SH 12,735 7,469 3,485 2,585 14,390 42,672 50,582 -20.51%
-
Tax Rate -876.40% 53.25% 59.78% 55.65% 42.23% 26.72% 28.03% -
Total Cost 478,108 646,653 647,095 631,254 488,963 512,890 485,496 -0.25%
-
Net Worth 482,013 347,342 316,383 305,146 304,358 292,451 174,558 18.42%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,213 2,144 994 - - 3,899 5,330 -8.08%
Div Payout % 25.23% 28.71% 28.55% - - 9.14% 10.54% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 482,013 347,342 316,383 305,146 304,358 292,451 174,558 18.42%
NOSH 321,342 214,409 198,983 194,360 195,101 194,967 133,250 15.78%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.56% 1.14% 0.51% 0.42% 2.88% 7.68% 9.44% -
ROE 2.64% 2.15% 1.10% 0.85% 4.73% 14.59% 28.98% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 152.69 305.06 326.86 326.16 258.05 284.93 402.31 -14.89%
EPS 4.20 3.48 1.76 1.33 7.38 21.88 37.96 -30.68%
DPS 1.00 1.00 0.50 0.00 0.00 2.00 4.00 -20.61%
NAPS 1.50 1.62 1.59 1.57 1.56 1.50 1.31 2.28%
Adjusted Per Share Value based on latest NOSH - 194,975
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 152.49 203.29 202.15 197.03 156.47 172.66 166.61 -1.46%
EPS 3.96 2.32 1.08 0.80 4.47 13.26 15.72 -20.51%
DPS 1.00 0.67 0.31 0.00 0.00 1.21 1.66 -8.09%
NAPS 1.4981 1.0795 0.9833 0.9484 0.9459 0.9089 0.5425 18.42%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.15 1.57 1.14 1.55 1.65 1.27 3.38 -
P/RPS 1.41 0.51 0.35 0.48 0.64 0.45 0.84 9.00%
P/EPS 54.25 45.07 65.09 116.54 22.37 5.80 8.90 35.11%
EY 1.84 2.22 1.54 0.86 4.47 17.23 11.23 -26.00%
DY 0.47 0.64 0.44 0.00 0.00 1.57 1.18 -14.21%
P/NAPS 1.43 0.97 0.72 0.99 1.06 0.85 2.58 -9.35%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 23/02/12 28/02/11 25/02/10 26/02/09 28/02/08 -
Price 2.35 1.41 1.03 1.40 1.32 1.10 2.79 -
P/RPS 1.54 0.46 0.32 0.43 0.51 0.39 0.69 14.30%
P/EPS 59.30 40.48 58.81 105.26 17.90 5.03 7.35 41.57%
EY 1.69 2.47 1.70 0.95 5.59 19.90 13.61 -29.34%
DY 0.43 0.71 0.49 0.00 0.00 1.82 1.43 -18.13%
P/NAPS 1.57 0.87 0.65 0.89 0.85 0.73 2.13 -4.95%

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