[PENTA] YoY Cumulative 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- 40.12%
YoY- -8.53%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 58,505 90,648 113,607 86,125 85,948 58,298 39,504 6.75%
PBT -7,285 -8,940 12,395 14,719 15,442 14,301 9,979 -
Tax -41 -387 -2,121 -2,051 -1,592 -1,258 -687 -37.46%
NP -7,326 -9,327 10,274 12,668 13,850 13,043 9,292 -
-
NP to SH -7,468 -9,327 10,274 12,668 13,850 13,043 9,292 -
-
Tax Rate - - 17.11% 13.93% 10.31% 8.80% 6.88% -
Total Cost 65,831 99,975 103,333 73,457 72,098 45,255 30,212 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 -9.55% -9.01% 8.24% 10.27% 12.42% 13.21% 15.91% -
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 43.87 68.03 85.26 64.65 64.52 45.41 49.40 -1.95%
EPS -5.60 -7.00 7.71 9.51 10.40 10.16 11.62 -
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 8.22 12.74 15.97 12.11 12.08 8.20 5.55 6.75%
EPS -1.05 -1.31 1.44 1.78 1.95 1.83 1.31 -
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 0.39 0.50 0.80 1.42 2.26 4.23 5.91 -36.40%
P/EPS -3.04 -4.86 8.82 9.67 14.04 18.90 25.13 -
EY -32.94 -20.59 11.34 10.34 7.12 5.29 3.98 -
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 0.46 0.25 0.80 1.44 1.55 4.40 6.11 -34.99%
P/EPS -3.57 -2.43 8.82 9.78 9.62 19.69 25.99 -
EY -28.00 -41.18 11.34 10.23 10.40 5.08 3.85 -
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