[PENTA] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 254.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 63,752 56,008 39,503 22,805 8,870 0 -
PBT 17,386 14,551 9,954 5,765 1,675 0 -
Tax -1,137 -1,128 -687 -428 -171 0 -
NP 16,249 13,423 9,267 5,337 1,504 0 -
-
NP to SH 16,249 13,423 9,267 5,337 1,504 0 -
-
Tax Rate 6.54% 7.75% 6.90% 7.42% 10.21% - -
Total Cost 47,503 42,585 30,236 17,468 7,366 0 -
-
Net Worth 0 62,059 0 55,171 51,352 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,203 3,203 - - - - -
Div Payout % 19.71% 23.86% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 0 62,059 0 55,171 51,352 0 -
NOSH 80,483 80,077 80,040 79,958 79,789 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.49% 23.97% 23.46% 23.40% 16.96% 0.00% -
ROE 0.00% 21.63% 0.00% 9.67% 2.93% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 79.21 69.94 49.35 28.52 11.12 0.00 -
EPS 20.19 16.76 11.58 6.67 1.88 0.00 -
DPS 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.775 0.00 0.69 0.6436 0.6263 -
Adjusted Per Share Value based on latest NOSH - 79,958
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.96 7.87 5.55 3.21 1.25 0.00 -
EPS 2.28 1.89 1.30 0.75 0.21 0.00 -
DPS 0.45 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0872 0.00 0.0776 0.0722 0.6263 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - -
Price 4.36 3.20 2.92 0.00 0.00 0.00 -
P/RPS 5.50 4.58 5.92 0.00 0.00 0.00 -
P/EPS 21.60 19.09 25.22 0.00 0.00 0.00 -
EY 4.63 5.24 3.97 0.00 0.00 0.00 -
DY 0.92 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/05/04 24/02/04 - - - - -
Price 3.90 4.04 0.00 0.00 0.00 0.00 -
P/RPS 4.92 5.78 0.00 0.00 0.00 0.00 -
P/EPS 19.32 24.10 0.00 0.00 0.00 0.00 -
EY 5.18 4.15 0.00 0.00 0.00 0.00 -
DY 1.03 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.21 0.00 0.00 0.00 0.00 -

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