[PENTA] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 2511.46%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 120,718 114,385 85,316 56,009 4,368 129.15%
PBT 12,659 19,147 17,298 14,576 565 117.44%
Tax -2,092 -2,916 -2,154 -1,127 -50 154.16%
NP 10,567 16,231 15,144 13,449 515 112.72%
-
NP to SH 10,567 16,231 15,144 13,449 515 112.72%
-
Tax Rate 16.53% 15.23% 12.45% 7.73% 8.85% -
Total Cost 110,151 98,154 70,172 42,560 3,853 131.09%
-
Net Worth 119,749 107,879 101,499 62,890 3,703 138.32%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,329 5,329 5,181 - - -
Div Payout % 50.44% 32.84% 34.22% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 119,749 107,879 101,499 62,890 3,703 138.32%
NOSH 133,247 133,249 129,546 80,053 5,912 117.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.75% 14.19% 17.75% 24.01% 11.79% -
ROE 8.82% 15.05% 14.92% 21.38% 13.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 90.60 85.84 65.86 69.96 73.87 5.23%
EPS 7.93 12.19 11.69 16.80 8.71 -2.31%
DPS 4.00 4.00 4.00 0.00 0.00 -
NAPS 0.8987 0.8096 0.7835 0.7856 0.6263 9.44%
Adjusted Per Share Value based on latest NOSH - 80,077
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.97 16.08 11.99 7.87 0.61 129.53%
EPS 1.49 2.28 2.13 1.89 0.07 114.68%
DPS 0.75 0.75 0.73 0.00 0.00 -
NAPS 0.1683 0.1517 0.1427 0.0884 0.0052 138.37%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.87 0.79 2.40 3.20 0.00 -
P/RPS 0.96 0.92 3.64 4.57 0.00 -
P/EPS 10.97 6.49 20.53 19.05 0.00 -
EY 9.12 15.42 4.87 5.25 0.00 -
DY 4.60 5.06 1.67 0.00 0.00 -
P/NAPS 0.97 0.98 3.06 4.07 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 27/02/06 23/02/05 24/02/04 - -
Price 0.86 1.21 1.94 4.04 0.00 -
P/RPS 0.95 1.41 2.95 5.77 0.00 -
P/EPS 10.84 9.93 16.60 24.05 0.00 -
EY 9.22 10.07 6.03 4.16 0.00 -
DY 4.65 3.31 2.06 0.00 0.00 -
P/NAPS 0.96 1.49 2.48 5.14 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