[PENTA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -80.38%
YoY- 40.18%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 120,718 86,125 59,727 25,777 114,385 85,948 50,736 77.94%
PBT 12,659 14,719 10,408 3,868 19,147 15,442 9,871 17.98%
Tax -2,092 -2,051 -1,367 -683 -2,916 -1,592 -986 64.89%
NP 10,567 12,668 9,041 3,185 16,231 13,850 8,885 12.21%
-
NP to SH 10,567 12,668 9,041 3,185 16,231 13,850 8,885 12.21%
-
Tax Rate 16.53% 13.93% 13.13% 17.66% 15.23% 10.31% 9.99% -
Total Cost 110,151 73,457 50,686 22,592 98,154 72,098 41,851 90.29%
-
Net Worth 119,749 123,336 123,458 117,711 107,879 111,481 105,885 8.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,329 - - - 5,329 - - -
Div Payout % 50.44% - - - 32.84% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 119,749 123,336 123,458 117,711 107,879 111,481 105,885 8.52%
NOSH 133,247 133,207 133,151 133,263 133,249 133,207 133,122 0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.75% 14.71% 15.14% 12.36% 14.19% 16.11% 17.51% -
ROE 8.82% 10.27% 7.32% 2.71% 15.05% 12.42% 8.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 90.60 64.65 44.86 19.34 85.84 64.52 38.11 77.84%
EPS 7.93 9.51 6.79 2.39 12.19 10.40 6.79 10.86%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8987 0.9259 0.9272 0.8833 0.8096 0.8369 0.7954 8.45%
Adjusted Per Share Value based on latest NOSH - 133,263
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.97 12.11 8.40 3.62 16.08 12.08 7.13 77.98%
EPS 1.49 1.78 1.27 0.45 2.28 1.95 1.25 12.38%
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.1683 0.1734 0.1736 0.1655 0.1517 0.1567 0.1489 8.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.87 0.92 1.01 1.38 0.79 1.46 1.65 -
P/RPS 0.96 1.42 2.25 7.13 0.92 2.26 4.33 -63.26%
P/EPS 10.97 9.67 14.87 57.74 6.49 14.04 24.72 -41.73%
EY 9.12 10.34 6.72 1.73 15.42 7.12 4.05 71.54%
DY 4.60 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 0.97 0.99 1.09 1.56 0.98 1.74 2.07 -39.58%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 24/08/06 30/05/06 27/02/06 28/11/05 18/08/05 -
Price 0.86 0.93 0.90 1.02 1.21 1.00 1.50 -
P/RPS 0.95 1.44 2.01 5.27 1.41 1.55 3.94 -61.16%
P/EPS 10.84 9.78 13.25 42.68 9.93 9.62 22.47 -38.40%
EY 9.22 10.23 7.54 2.34 10.07 10.40 4.45 62.30%
DY 4.65 0.00 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 0.96 1.00 0.97 1.15 1.49 1.19 1.89 -36.26%

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