[PENTA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 41.93%
YoY- 1.76%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 72,670 134,972 140,112 119,454 101,472 73,246 45,612 8.06%
PBT -15,032 -4,790 16,346 20,816 19,742 18,802 11,580 -
Tax -54 -566 -3,276 -2,734 -1,972 -898 -856 -36.87%
NP -15,086 -5,356 13,070 18,082 17,770 17,904 10,724 -
-
NP to SH -15,048 -5,356 13,070 18,082 17,770 17,904 10,724 -
-
Tax Rate - - 20.04% 13.13% 9.99% 4.78% 7.39% -
Total Cost 87,756 140,328 127,042 101,372 83,702 55,342 34,888 16.60%
-
Net Worth 77,850 115,380 126,378 123,458 105,885 90,582 55,220 5.88%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 77,850 115,380 126,378 123,458 105,885 90,582 55,220 5.88%
NOSH 133,168 133,233 133,367 133,151 133,122 81,753 80,029 8.84%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -20.76% -3.97% 9.33% 15.14% 17.51% 24.44% 23.51% -
ROE -19.33% -4.64% 10.34% 14.65% 16.78% 19.77% 19.42% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 54.57 101.30 105.06 89.71 76.22 89.59 56.99 -0.71%
EPS -11.30 -4.02 9.80 13.58 13.58 21.90 13.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.866 0.9476 0.9272 0.7954 1.108 0.69 -2.72%
Adjusted Per Share Value based on latest NOSH - 133,394
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.22 18.97 19.70 16.79 14.27 10.30 6.41 8.07%
EPS -2.12 -0.75 1.84 2.54 2.50 2.52 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1094 0.1622 0.1777 0.1736 0.1489 0.1273 0.0776 5.88%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.15 0.50 0.83 1.01 1.65 3.72 0.00 -
P/RPS 0.27 0.49 0.79 1.13 2.16 4.15 0.00 -
P/EPS -1.33 -12.44 8.47 7.44 12.36 16.99 0.00 -
EY -75.33 -8.04 11.81 13.45 8.09 5.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.58 0.88 1.09 2.07 3.36 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 28/08/07 24/08/06 18/08/05 23/08/04 29/08/03 -
Price 0.17 0.40 0.69 0.90 1.50 3.30 3.02 -
P/RPS 0.31 0.39 0.66 1.00 1.97 3.68 5.30 -37.66%
P/EPS -1.50 -9.95 7.04 6.63 11.24 15.07 22.54 -
EY -66.47 -10.05 14.20 15.09 8.90 6.64 4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.46 0.73 0.97 1.89 2.98 4.38 -36.36%

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