[PENERGY] YoY TTM 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- -57.52%
YoY- -79.9%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 568,643 680,112 583,079 600,859 544,016 532,144 243,005 15.20%
PBT 13,789 11,598 13,875 16,455 44,951 66,764 36,881 -15.11%
Tax -5,630 -5,589 -3,649 -10,085 -12,900 -17,743 -10,747 -10.20%
NP 8,159 6,009 10,226 6,370 32,051 49,021 26,134 -17.62%
-
NP to SH 8,109 6,151 10,355 6,411 31,900 49,021 26,134 -17.70%
-
Tax Rate 40.83% 48.19% 26.30% 61.29% 28.70% 26.58% 29.14% -
Total Cost 560,484 674,103 572,853 594,489 511,965 483,123 216,871 17.12%
-
Net Worth 485,578 356,391 194,821 310,918 304,008 280,975 84,015 33.92%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,143 1,044 974 - 3,896 7,799 - -
Div Payout % 26.44% 16.97% 9.41% - 12.22% 15.91% - -
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 485,578 356,391 194,821 310,918 304,008 280,975 84,015 33.92%
NOSH 321,750 214,693 194,821 195,546 194,877 195,121 84,015 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 1.43% 0.88% 1.75% 1.06% 5.89% 9.21% 10.75% -
ROE 1.67% 1.73% 5.32% 2.06% 10.49% 17.45% 31.11% -
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 176.83 316.78 299.29 307.27 279.16 272.72 289.24 -7.86%
EPS 2.52 2.87 5.32 3.28 16.37 25.12 31.11 -34.19%
DPS 0.67 0.49 0.50 0.00 2.00 4.00 0.00 -
NAPS 1.51 1.66 1.00 1.59 1.56 1.44 1.00 7.10%
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 176.73 211.38 181.22 186.75 169.08 165.39 75.53 15.20%
EPS 2.52 1.91 3.22 1.99 9.91 15.24 8.12 -17.70%
DPS 0.67 0.32 0.30 0.00 1.21 2.42 0.00 -
NAPS 1.5092 1.1077 0.6055 0.9663 0.9449 0.8733 0.2611 33.92%
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 1.20 0.46 0.50 0.47 0.65 0.81 0.00 -
P/EPS 84.07 51.31 28.03 44.23 11.12 8.76 0.00 -
EY 1.19 1.95 3.57 2.26 8.99 11.42 0.00 -
DY 0.31 0.33 0.34 0.00 1.10 1.82 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 - -
Price 2.08 1.68 1.30 1.32 1.85 2.35 0.00 -
P/RPS 1.18 0.53 0.43 0.43 0.66 0.86 0.00 -
P/EPS 82.49 58.64 24.46 40.26 11.30 9.35 0.00 -
EY 1.21 1.71 4.09 2.48 8.85 10.69 0.00 -
DY 0.32 0.29 0.38 0.00 1.08 1.70 0.00 -
P/NAPS 1.38 1.01 1.30 0.83 1.19 1.63 0.00 -

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