[PENTA] QoQ 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- 193.88%
YoY- 44.46%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
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 25,777 28,437 35,212 31,867 18,869 27,018 21,674 12.26%
PBT 3,868 3,706 5,570 7,191 2,681 2,997 4,900 -14.59%
Tax -683 -1,324 -606 -514 -409 -897 -809 -10.68%
NP 3,185 2,382 4,964 6,677 2,272 2,100 4,091 -15.38%
-
NP to SH 3,185 2,382 4,964 6,677 2,272 2,100 4,091 -15.38%
-
Tax Rate 17.66% 35.73% 10.88% 7.15% 15.26% 29.93% 16.51% -
Total Cost 22,592 26,055 30,248 25,190 16,597 24,918 17,583 18.20%
-
Net Worth 117,711 108,321 111,586 105,969 104,910 101,564 98,620 12.53%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,340 - - - 5,185 - -
Div Payout % - 224.18% - - - 246.91% - -
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 117,711 108,321 111,586 105,969 104,910 101,564 98,620 12.53%
NOSH 133,263 133,500 133,333 133,228 132,865 129,629 128,244 2.59%
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% 8.38% 14.10% 20.95% 12.04% 7.77% 18.88% -
ROE 2.71% 2.20% 4.45% 6.30% 2.17% 2.07% 4.15% -
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 19.34 21.30 26.41 23.92 14.20 20.84 16.90 9.41%
EPS 2.39 1.79 3.73 5.08 1.71 1.62 3.19 -17.52%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.8833 0.8114 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 3.62 4.00 4.95 4.48 2.65 3.80 3.05 12.11%
EPS 0.45 0.33 0.70 0.94 0.32 0.30 0.58 -15.57%
DPS 0.00 0.75 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.1655 0.1523 0.1569 0.149 0.1475 0.1428 0.1386 12.56%
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 7.13 3.71 5.53 6.90 13.03 11.51 11.36 -26.71%
P/EPS 57.74 44.28 39.22 32.92 108.19 148.15 60.19 -2.73%
EY 1.73 2.26 2.55 3.04 0.92 0.67 1.66 2.79%
DY 0.00 5.06 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 1.56 0.97 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 5.27 5.68 3.79 6.27 11.97 9.31 11.83 -41.69%
P/EPS 42.68 67.81 26.86 29.93 99.42 119.75 62.70 -22.63%
EY 2.34 1.47 3.72 3.34 1.01 0.84 1.60 28.87%
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