[PENERGY] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -17.6%
YoY- -41.92%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 681,367 582,731 628,912 536,757 513,269 400,025 11.22%
PBT 33,232 -11,459 17,247 37,630 61,576 56,010 -9.90%
Tax -7,623 2,611 -10,588 -11,430 -16,318 -15,918 -13.67%
NP 25,609 -8,848 6,659 26,200 45,258 40,092 -8.56%
-
NP to SH 25,692 -8,846 6,586 26,287 45,258 40,092 -8.50%
-
Tax Rate 22.94% - 61.39% 30.37% 26.50% 28.42% -
Total Cost 655,758 591,579 622,253 510,557 468,011 359,933 12.73%
-
Net Worth 359,788 300,190 313,884 308,066 284,602 168,371 16.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 1,044 974 - 3,896 7,799 - -
Div Payout % 4.06% 0.00% - 14.82% 17.23% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 359,788 300,190 313,884 308,066 284,602 168,371 16.38%
NOSH 214,159 194,928 194,959 194,978 194,933 168,371 4.92%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.76% -1.52% 1.06% 4.88% 8.82% 10.02% -
ROE 7.14% -2.95% 2.10% 8.53% 15.90% 23.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 318.16 298.95 322.59 275.29 263.31 237.58 6.00%
EPS 12.00 -4.54 3.38 13.48 23.22 23.81 -12.79%
DPS 0.49 0.50 0.00 2.00 4.00 0.00 -
NAPS 1.68 1.54 1.61 1.58 1.46 1.00 10.92%
Adjusted Per Share Value based on latest NOSH - 194,978
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 211.77 181.11 195.47 166.82 159.52 124.33 11.22%
EPS 7.99 -2.75 2.05 8.17 14.07 12.46 -8.49%
DPS 0.32 0.30 0.00 1.21 2.42 0.00 -
NAPS 1.1182 0.933 0.9756 0.9575 0.8845 0.5233 16.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.84 0.98 1.16 1.81 2.00 3.62 -
P/RPS 0.58 0.33 0.36 0.66 0.76 1.52 -17.50%
P/EPS 15.34 -21.60 34.34 13.43 8.61 15.20 0.18%
EY 6.52 -4.63 2.91 7.45 11.61 6.58 -0.18%
DY 0.26 0.51 0.00 1.10 2.00 0.00 -
P/NAPS 1.10 0.64 0.72 1.15 1.37 3.62 -21.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/12 22/11/11 23/11/10 16/11/09 27/11/08 - -
Price 1.73 1.12 1.31 1.87 1.58 0.00 -
P/RPS 0.54 0.37 0.41 0.68 0.60 0.00 -
P/EPS 14.42 -24.68 38.78 13.87 6.81 0.00 -
EY 6.93 -4.05 2.58 7.21 14.69 0.00 -
DY 0.28 0.45 0.00 1.07 2.53 0.00 -
P/NAPS 1.03 0.73 0.81 1.18 1.08 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