[PENTA] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.11%
YoY- 12.6%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 144,134 120,718 114,385 85,316 56,009 4,368 101.15%
PBT 988 12,659 19,147 17,298 14,576 565 11.81%
Tax 2,609 -2,092 -2,916 -2,154 -1,127 -50 -
NP 3,597 10,567 16,231 15,144 13,449 515 47.48%
-
NP to SH 3,597 10,567 16,231 15,144 13,449 515 47.48%
-
Tax Rate -264.07% 16.53% 15.23% 12.45% 7.73% 8.85% -
Total Cost 140,537 110,151 98,154 70,172 42,560 3,853 105.22%
-
Net Worth 118,067 119,749 107,879 101,499 62,890 3,703 99.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,332 5,329 5,329 5,181 - - -
Div Payout % 148.24% 50.44% 32.84% 34.22% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 118,067 119,749 107,879 101,499 62,890 3,703 99.77%
NOSH 133,304 133,247 133,249 129,546 80,053 5,912 86.41%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.50% 8.75% 14.19% 17.75% 24.01% 11.79% -
ROE 3.05% 8.82% 15.05% 14.92% 21.38% 13.91% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 108.12 90.60 85.84 65.86 69.96 73.87 7.91%
EPS 2.70 7.93 12.19 11.69 16.80 8.71 -20.87%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 0.8857 0.8987 0.8096 0.7835 0.7856 0.6263 7.17%
Adjusted Per Share Value based on latest NOSH - 129,629
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.26 16.97 16.08 11.99 7.87 0.61 101.41%
EPS 0.51 1.49 2.28 2.13 1.89 0.07 48.73%
DPS 0.75 0.75 0.75 0.73 0.00 0.00 -
NAPS 0.166 0.1683 0.1517 0.1427 0.0884 0.0052 99.82%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.64 0.87 0.79 2.40 3.20 0.00 -
P/RPS 0.59 0.96 0.92 3.64 4.57 0.00 -
P/EPS 23.72 10.97 6.49 20.53 19.05 0.00 -
EY 4.22 9.12 15.42 4.87 5.25 0.00 -
DY 6.25 4.60 5.06 1.67 0.00 0.00 -
P/NAPS 0.72 0.97 0.98 3.06 4.07 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/08 27/02/07 27/02/06 23/02/05 24/02/04 - -
Price 0.58 0.86 1.21 1.94 4.04 0.00 -
P/RPS 0.54 0.95 1.41 2.95 5.77 0.00 -
P/EPS 21.49 10.84 9.93 16.60 24.05 0.00 -
EY 4.65 9.22 10.07 6.03 4.16 0.00 -
DY 6.90 4.65 3.31 2.06 0.00 0.00 -
P/NAPS 0.65 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