[PENTA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 76.16%
YoY- -125.13%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 84,768 56,896 54,316 49,924 39,652 63,238 64,252 20.26%
PBT 6,192 -2,083 -265 -1,474 -5,128 2,145 2,857 67.39%
Tax -48 -52 -69 -102 -120 1,830 -26 50.43%
NP 6,144 -2,135 -334 -1,576 -5,248 3,975 2,830 67.58%
-
NP to SH 6,728 -1,333 149 -988 -4,144 4,972 3,566 52.62%
-
Tax Rate 0.78% - - - - -85.31% 0.91% -
Total Cost 78,624 59,031 54,650 51,500 44,900 59,263 61,421 17.87%
-
Net Worth 55,692 54,093 58,785 55,528 54,722 56,126 54,311 1.68%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 55,692 54,093 58,785 55,528 54,722 56,126 54,311 1.68%
NOSH 133,492 133,300 139,999 133,513 132,820 133,095 133,084 0.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.25% -3.75% -0.62% -3.16% -13.24% 6.29% 4.41% -
ROE 12.08% -2.46% 0.25% -1.78% -7.57% 8.86% 6.57% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.50 42.68 38.80 37.39 29.85 47.51 48.28 20.02%
EPS 5.04 -1.00 0.11 -0.74 -3.12 3.73 2.68 52.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4172 0.4058 0.4199 0.4159 0.412 0.4217 0.4081 1.47%
Adjusted Per Share Value based on latest NOSH - 132,195
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.92 8.00 7.64 7.02 5.57 8.89 9.03 20.31%
EPS 0.95 -0.19 0.02 -0.14 -0.58 0.70 0.50 53.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.076 0.0826 0.0781 0.0769 0.0789 0.0764 1.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.21 0.20 0.21 0.22 0.25 0.25 0.18 -
P/RPS 0.33 0.47 0.54 0.59 0.84 0.53 0.37 -7.33%
P/EPS 4.17 -20.00 196.88 -29.73 -8.01 6.69 6.72 -27.22%
EY 24.00 -5.00 0.51 -3.36 -12.48 14.94 14.89 37.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.50 0.53 0.61 0.59 0.44 8.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/04/13 26/02/13 12/11/12 15/08/12 23/05/12 23/02/12 21/11/11 -
Price 0.19 0.205 0.22 0.21 0.23 0.25 0.23 -
P/RPS 0.30 0.48 0.57 0.56 0.77 0.53 0.48 -26.87%
P/EPS 3.77 -20.50 206.25 -28.38 -7.37 6.69 8.58 -42.17%
EY 26.53 -4.88 0.48 -3.52 -13.57 14.94 11.65 73.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.52 0.50 0.56 0.59 0.56 -12.28%

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