[PENTA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 254.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 123,375 99,428 69,826 22,805 75.45%
PBT 19,684 17,769 18,187 5,765 50.52%
Tax -3,297 -2,692 -1,149 -428 97.37%
NP 16,387 15,077 17,038 5,337 45.29%
-
NP to SH 16,387 15,077 17,038 5,337 45.29%
-
Tax Rate 16.75% 15.15% 6.32% 7.42% -
Total Cost 106,988 84,351 52,788 17,468 82.86%
-
Net Worth 123,682 105,969 90,480 55,171 30.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,340 5,185 3,203 - -
Div Payout % 32.59% 34.39% 18.80% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 123,682 105,969 90,480 55,171 30.84%
NOSH 133,394 133,228 81,660 79,958 18.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.28% 15.16% 24.40% 23.40% -
ROE 13.25% 14.23% 18.83% 9.67% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 92.49 74.63 85.51 28.52 47.96%
EPS 12.28 11.32 20.86 6.67 22.53%
DPS 4.00 3.89 4.00 0.00 -
NAPS 0.9272 0.7954 1.108 0.69 10.34%
Adjusted Per Share Value based on latest NOSH - 79,958
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.34 13.98 9.82 3.21 75.37%
EPS 2.30 2.12 2.40 0.75 45.23%
DPS 0.75 0.73 0.45 0.00 -
NAPS 0.1739 0.149 0.1272 0.0776 30.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/06 30/06/05 30/06/04 - -
Price 1.01 1.65 3.72 0.00 -
P/RPS 1.09 2.21 4.35 0.00 -
P/EPS 8.22 14.58 17.83 0.00 -
EY 12.16 6.86 5.61 0.00 -
DY 3.96 2.36 1.08 0.00 -
P/NAPS 1.09 2.07 3.36 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/06 18/08/05 23/08/04 - -
Price 0.90 1.50 3.30 0.00 -
P/RPS 0.97 2.01 3.86 0.00 -
P/EPS 7.33 13.25 15.82 0.00 -
EY 13.65 7.54 6.32 0.00 -
DY 4.44 2.59 1.21 0.00 -
P/NAPS 0.97 1.89 2.98 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