[PENTA] QoQ 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- 33.71%
YoY- 40.18%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 34,593 26,398 33,949 25,777 28,437 35,212 31,867 5.60%
PBT -2,060 4,311 6,540 3,868 3,706 5,570 7,191 -
Tax -41 -684 -684 -683 -1,324 -606 -514 -81.38%
NP -2,101 3,627 5,856 3,185 2,382 4,964 6,677 -
-
NP to SH -2,101 3,627 5,856 3,185 2,382 4,964 6,677 -
-
Tax Rate - 15.87% 10.46% 17.66% 35.73% 10.88% 7.15% -
Total Cost 36,694 22,771 28,093 22,592 26,055 30,248 25,190 28.41%
-
Net Worth 120,247 123,464 123,682 117,711 108,321 111,586 105,969 8.76%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,313 - - - 5,340 - - -
Div Payout % 0.00% - - - 224.18% - - -
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 120,247 123,464 123,682 117,711 108,321 111,586 105,969 8.76%
NOSH 132,826 133,345 133,394 133,263 133,500 133,333 133,228 -0.20%
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 -6.07% 13.74% 17.25% 12.36% 8.38% 14.10% 20.95% -
ROE -1.75% 2.94% 4.73% 2.71% 2.20% 4.45% 6.30% -
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 26.04 19.80 25.45 19.34 21.30 26.41 23.92 5.80%
EPS -1.57 2.72 4.39 2.39 1.79 3.73 5.08 -
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.9053 0.9259 0.9272 0.8833 0.8114 0.8369 0.7954 8.98%
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 4.86 3.71 4.77 3.62 4.00 4.95 4.48 5.56%
EPS -0.30 0.51 0.82 0.45 0.33 0.70 0.94 -
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.169 0.1736 0.1739 0.1655 0.1523 0.1569 0.149 8.73%
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 3.34 4.65 3.97 7.13 3.71 5.53 6.90 -38.26%
P/EPS -55.00 33.82 23.01 57.74 44.28 39.22 32.92 -
EY -1.82 2.96 4.35 1.73 2.26 2.55 3.04 -
DY 4.60 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 0.96 0.99 1.09 1.56 0.97 1.74 2.07 -40.00%
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 3.30 4.70 3.54 5.27 5.68 3.79 6.27 -34.73%
P/EPS -54.37 34.19 20.50 42.68 67.81 26.86 29.93 -
EY -1.84 2.92 4.88 2.34 1.47 3.72 3.34 -
DY 4.65 0.00 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 0.95 1.00 0.97 1.15 1.49 1.19 1.89 -36.70%

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