[PENTA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.59%
YoY- -8.53%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 78,006 120,864 151,476 114,833 114,597 77,730 52,672 6.75%
PBT -9,713 -11,920 16,526 19,625 20,589 19,068 13,305 -
Tax -54 -516 -2,828 -2,734 -2,122 -1,677 -916 -37.58%
NP -9,768 -12,436 13,698 16,890 18,466 17,390 12,389 -
-
NP to SH -9,957 -12,436 13,698 16,890 18,466 17,390 12,389 -
-
Tax Rate - - 17.11% 13.93% 10.31% 8.79% 6.88% -
Total Cost 87,774 133,300 137,777 97,942 96,130 60,340 40,282 13.84%
-
Net Worth 78,173 103,476 124,687 123,336 111,481 98,721 58,406 4.97%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 78,173 103,476 124,687 123,336 111,481 98,721 58,406 4.97%
NOSH 133,357 133,242 133,255 133,207 133,207 128,375 79,965 8.88%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -12.52% -10.29% 9.04% 14.71% 16.11% 22.37% 23.52% -
ROE -12.74% -12.02% 10.99% 13.69% 16.56% 17.62% 21.21% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 58.49 90.71 113.67 86.21 86.03 60.55 65.87 -1.95%
EPS -7.47 -9.33 10.28 12.68 13.87 13.55 15.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5862 0.7766 0.9357 0.9259 0.8369 0.769 0.7304 -3.59%
Adjusted Per Share Value based on latest NOSH - 133,345
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.97 16.99 21.30 16.14 16.11 10.93 7.40 6.77%
EPS -1.40 -1.75 1.93 2.37 2.60 2.44 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1099 0.1455 0.1753 0.1734 0.1567 0.1388 0.0821 4.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.17 0.34 0.68 0.92 1.46 1.92 2.92 -
P/RPS 0.29 0.37 0.60 1.07 1.70 3.17 4.43 -36.48%
P/EPS -2.28 -3.64 6.61 7.26 10.53 14.17 18.85 -
EY -43.92 -27.45 15.12 13.78 9.50 7.06 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.44 0.73 0.99 1.74 2.50 4.00 -35.40%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 09/11/09 24/11/08 15/11/07 28/11/06 28/11/05 01/12/04 17/11/03 -
Price 0.20 0.17 0.68 0.93 1.00 2.00 3.02 -
P/RPS 0.34 0.19 0.60 1.08 1.16 3.30 4.58 -35.14%
P/EPS -2.68 -1.82 6.61 7.33 7.21 14.76 19.49 -
EY -37.33 -54.90 15.12 13.63 13.86 6.77 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.73 1.00 1.19 2.60 4.13 -34.01%

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