[PENTA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -492.1%
YoY- -200.94%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 104,445 120,864 134,972 137,964 144,134 151,476 140,112 -17.71%
PBT -26,617 -11,920 -4,790 -15,048 988 16,526 16,346 -
Tax -771 -516 -566 944 2,609 -2,828 -3,276 -61.71%
NP -27,388 -12,436 -5,356 -14,104 3,597 13,698 13,070 -
-
NP to SH -28,549 -12,436 -5,356 -14,104 3,597 13,698 13,070 -
-
Tax Rate - - - - -264.07% 17.11% 20.04% -
Total Cost 131,833 133,300 140,328 152,068 140,537 137,777 127,042 2.48%
-
Net Worth 85,414 103,476 115,380 114,322 118,067 124,687 126,378 -22.89%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 5,332 - - -
Div Payout % - - - - 148.24% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 85,414 103,476 115,380 114,322 118,067 124,687 126,378 -22.89%
NOSH 133,230 133,242 133,233 133,056 133,304 133,255 133,367 -0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -26.22% -10.29% -3.97% -10.22% 2.50% 9.04% 9.33% -
ROE -33.42% -12.02% -4.64% -12.34% 3.05% 10.99% 10.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 78.39 90.71 101.30 103.69 108.12 113.67 105.06 -17.66%
EPS -20.56 -9.33 -4.02 -10.60 2.70 10.28 9.80 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.6411 0.7766 0.866 0.8592 0.8857 0.9357 0.9476 -22.84%
Adjusted Per Share Value based on latest NOSH - 133,056
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.68 16.99 18.97 19.40 20.26 21.30 19.70 -17.73%
EPS -4.01 -1.75 -0.75 -1.98 0.51 1.93 1.84 -
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.1201 0.1455 0.1622 0.1607 0.166 0.1753 0.1777 -22.89%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.12 0.34 0.50 0.47 0.64 0.68 0.83 -
P/RPS 0.15 0.37 0.49 0.45 0.59 0.60 0.79 -66.79%
P/EPS -0.56 -3.64 -12.44 -4.43 23.72 6.61 8.47 -
EY -178.57 -27.45 -8.04 -22.55 4.22 15.12 11.81 -
DY 0.00 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.19 0.44 0.58 0.55 0.72 0.73 0.88 -63.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 26/05/08 25/02/08 15/11/07 28/08/07 -
Price 0.10 0.17 0.40 0.51 0.58 0.68 0.69 -
P/RPS 0.13 0.19 0.39 0.49 0.54 0.60 0.66 -65.97%
P/EPS -0.47 -1.82 -9.95 -4.81 21.49 6.61 7.04 -
EY -214.28 -54.90 -10.05 -20.78 4.65 15.12 14.20 -
DY 0.00 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.16 0.22 0.46 0.59 0.65 0.73 0.73 -63.48%

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