[PENTA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -25.66%
YoY- 21.34%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 33,949 25,777 28,437 35,212 31,867 18,869 27,018 16.49%
PBT 6,540 3,868 3,706 5,570 7,191 2,681 2,997 68.47%
Tax -684 -683 -1,324 -606 -514 -409 -897 -16.57%
NP 5,856 3,185 2,382 4,964 6,677 2,272 2,100 98.48%
-
NP to SH 5,856 3,185 2,382 4,964 6,677 2,272 2,100 98.48%
-
Tax Rate 10.46% 17.66% 35.73% 10.88% 7.15% 15.26% 29.93% -
Total Cost 28,093 22,592 26,055 30,248 25,190 16,597 24,918 8.34%
-
Net Worth 123,682 117,711 108,321 111,586 105,969 104,910 101,564 14.07%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,340 - - - 5,185 -
Div Payout % - - 224.18% - - - 246.91% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 123,682 117,711 108,321 111,586 105,969 104,910 101,564 14.07%
NOSH 133,394 133,263 133,500 133,333 133,228 132,865 129,629 1.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.25% 12.36% 8.38% 14.10% 20.95% 12.04% 7.77% -
ROE 4.73% 2.71% 2.20% 4.45% 6.30% 2.17% 2.07% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.45 19.34 21.30 26.41 23.92 14.20 20.84 14.29%
EPS 4.39 2.39 1.79 3.73 5.08 1.71 1.62 94.72%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.9272 0.8833 0.8114 0.8369 0.7954 0.7896 0.7835 11.91%
Adjusted Per Share Value based on latest NOSH - 133,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.77 3.62 4.00 4.95 4.48 2.65 3.80 16.41%
EPS 0.82 0.45 0.33 0.70 0.94 0.32 0.30 95.85%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.73 -
NAPS 0.1739 0.1655 0.1523 0.1569 0.149 0.1475 0.1428 14.07%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.01 1.38 0.79 1.46 1.65 1.85 2.40 -
P/RPS 3.97 7.13 3.71 5.53 6.90 13.03 11.51 -50.91%
P/EPS 23.01 57.74 44.28 39.22 32.92 108.19 148.15 -71.20%
EY 4.35 1.73 2.26 2.55 3.04 0.92 0.67 249.21%
DY 0.00 0.00 5.06 0.00 0.00 0.00 1.67 -
P/NAPS 1.09 1.56 0.97 1.74 2.07 2.34 3.06 -49.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 27/02/06 28/11/05 18/08/05 26/05/05 23/02/05 -
Price 0.90 1.02 1.21 1.00 1.50 1.70 1.94 -
P/RPS 3.54 5.27 5.68 3.79 6.27 11.97 9.31 -47.60%
P/EPS 20.50 42.68 67.81 26.86 29.93 99.42 119.75 -69.26%
EY 4.88 2.34 1.47 3.72 3.34 1.01 0.84 224.21%
DY 0.00 0.00 3.31 0.00 0.00 0.00 2.06 -
P/NAPS 0.97 1.15 1.49 1.19 1.89 2.15 2.48 -46.60%

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