[PENTA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 95.53%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 103,108 114,385 114,597 101,472 75,476 85,316 77,730 20.74%
PBT 15,472 19,147 20,589 19,742 10,724 17,298 19,068 -13.01%
Tax -2,732 -2,916 -2,122 -1,972 -1,636 -2,154 -1,677 38.49%
NP 12,740 16,231 18,466 17,770 9,088 15,144 17,390 -18.74%
-
NP to SH 12,740 16,231 18,466 17,770 9,088 15,144 17,390 -18.74%
-
Tax Rate 17.66% 15.23% 10.31% 9.99% 15.26% 12.45% 8.79% -
Total Cost 90,368 98,154 96,130 83,702 66,388 70,172 60,340 30.93%
-
Net Worth 117,711 107,879 111,481 105,885 104,910 101,499 98,721 12.45%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,329 - - - 5,181 - -
Div Payout % - 32.84% - - - 34.22% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 117,711 107,879 111,481 105,885 104,910 101,499 98,721 12.45%
NOSH 133,263 133,249 133,207 133,122 132,865 129,546 128,375 2.52%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.36% 14.19% 16.11% 17.51% 12.04% 17.75% 22.37% -
ROE 10.82% 15.05% 16.56% 16.78% 8.66% 14.92% 17.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 77.37 85.84 86.03 76.22 56.81 65.86 60.55 17.77%
EPS 9.56 12.19 13.87 13.58 6.84 11.69 13.55 -20.76%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.8833 0.8096 0.8369 0.7954 0.7896 0.7835 0.769 9.68%
Adjusted Per Share Value based on latest NOSH - 133,228
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.50 16.08 16.11 14.27 10.61 11.99 10.93 20.75%
EPS 1.79 2.28 2.60 2.50 1.28 2.13 2.44 -18.67%
DPS 0.00 0.75 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.1655 0.1517 0.1567 0.1489 0.1475 0.1427 0.1388 12.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.38 0.79 1.46 1.65 1.85 2.40 1.92 -
P/RPS 1.78 0.92 1.70 2.16 3.26 3.64 3.17 -31.96%
P/EPS 14.44 6.49 10.53 12.36 27.05 20.53 14.17 1.26%
EY 6.93 15.42 9.50 8.09 3.70 4.87 7.06 -1.23%
DY 0.00 5.06 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 1.56 0.98 1.74 2.07 2.34 3.06 2.50 -26.99%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 28/11/05 18/08/05 26/05/05 23/02/05 01/12/04 -
Price 1.02 1.21 1.00 1.50 1.70 1.94 2.00 -
P/RPS 1.32 1.41 1.16 1.97 2.99 2.95 3.30 -45.74%
P/EPS 10.67 9.93 7.21 11.24 24.85 16.60 14.76 -19.46%
EY 9.37 10.07 13.86 8.90 4.02 6.03 6.77 24.21%
DY 0.00 3.31 0.00 0.00 0.00 2.06 0.00 -
P/NAPS 1.15 1.49 1.19 1.89 2.15 2.48 2.60 -41.97%

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