[PENTA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1077.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 56,009 52,672 45,612 35,480 4,368 0 0 -
PBT 14,576 13,305 11,580 6,748 565 0 0 -
Tax -1,127 -916 -856 -684 -50 0 0 -
NP 13,449 12,389 10,724 6,064 515 0 0 -
-
NP to SH 13,449 12,389 10,724 6,064 515 0 0 -
-
Tax Rate 7.73% 6.88% 7.39% 10.14% 8.85% - - -
Total Cost 42,560 40,282 34,888 29,416 3,853 0 0 -
-
Net Worth 62,890 58,406 55,220 51,352 3,703 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 62,890 58,406 55,220 51,352 3,703 0 0 -
NOSH 80,053 79,965 80,029 79,789 5,912 0 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 24.01% 23.52% 23.51% 17.09% 11.79% 0.00% 0.00% -
ROE 21.38% 21.21% 19.42% 11.81% 13.91% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 69.96 65.87 56.99 44.47 73.87 0.00 0.00 -
EPS 16.80 15.49 13.40 7.60 8.71 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7856 0.7304 0.69 0.6436 0.6263 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,789
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.87 7.40 6.41 4.99 0.61 0.00 0.00 -
EPS 1.89 1.74 1.51 0.85 0.07 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0821 0.0776 0.0722 0.0052 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 3.20 2.92 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.57 4.43 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.05 18.85 0.00 0.00 0.00 0.00 0.00 -
EY 5.25 5.31 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 4.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 17/11/03 29/08/03 22/07/03 - - - -
Price 4.04 3.02 3.02 0.00 0.00 0.00 0.00 -
P/RPS 5.77 4.58 5.30 0.00 0.00 0.00 0.00 -
P/EPS 24.05 19.49 22.54 0.00 0.00 0.00 0.00 -
EY 4.16 5.13 4.44 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.14 4.13 4.38 0.00 0.00 0.00 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