[PENTA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -9.75%
YoY- -47.87%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 55,910 67,344 66,805 70,419 68,175 56,896 55,786 0.14%
PBT 1,757 3,918 981 1,056 747 -2,083 -35 -
Tax -1,116 -1,066 -237 -89 -34 -52 1,700 -
NP 641 2,852 744 967 713 -2,135 1,665 -47.10%
-
NP to SH -355 2,409 692 1,250 1,385 -1,333 2,292 -
-
Tax Rate 63.52% 27.21% 24.16% 8.43% 4.55% - - -
Total Cost 55,269 64,492 66,061 69,452 67,462 59,031 54,121 1.41%
-
Net Worth 55,956 58,058 51,023 55,535 55,692 54,294 56,546 -0.69%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 55,956 58,058 51,023 55,535 55,692 54,294 56,546 -0.69%
NOSH 133,580 135,999 120,000 131,290 133,492 133,796 134,666 -0.53%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.15% 4.23% 1.11% 1.37% 1.05% -3.75% 2.98% -
ROE -0.63% 4.15% 1.36% 2.25% 2.49% -2.46% 4.05% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.85 49.52 55.67 53.64 51.07 42.52 41.43 0.67%
EPS -0.27 1.77 0.58 0.95 1.04 -1.00 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.4269 0.4252 0.423 0.4172 0.4058 0.4199 -0.15%
Adjusted Per Share Value based on latest NOSH - 131,290
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.86 9.47 9.39 9.90 9.58 8.00 7.84 0.17%
EPS -0.05 0.34 0.10 0.18 0.19 -0.19 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0787 0.0816 0.0717 0.0781 0.0783 0.0763 0.0795 -0.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.22 0.215 0.21 0.21 0.21 0.20 0.21 -
P/RPS 0.53 0.43 0.38 0.39 0.41 0.47 0.51 2.59%
P/EPS -82.78 12.14 36.42 22.06 20.24 -20.07 12.34 -
EY -1.21 8.24 2.75 4.53 4.94 -4.98 8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.49 0.50 0.50 0.49 0.50 3.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 24/04/14 24/02/14 07/11/13 31/07/13 29/04/13 26/02/13 12/11/12 -
Price 0.235 0.22 0.23 0.21 0.19 0.205 0.22 -
P/RPS 0.56 0.44 0.41 0.39 0.37 0.48 0.53 3.74%
P/EPS -88.43 12.42 39.88 22.06 18.31 -20.58 12.93 -
EY -1.13 8.05 2.51 4.53 5.46 -4.86 7.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.54 0.50 0.46 0.51 0.52 5.06%

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