[PENTA] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 15.78%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 141,678 131,048 123,375 99,428 69,826 22,805 44.03%
PBT -9,580 10,425 19,684 17,769 18,187 5,765 -
Tax 3,964 -2,363 -3,297 -2,692 -1,149 -428 -
NP -5,616 8,062 16,387 15,077 17,038 5,337 -
-
NP to SH -5,616 8,062 16,387 15,077 17,038 5,337 -
-
Tax Rate - 22.67% 16.75% 15.15% 6.32% 7.42% -
Total Cost 147,294 122,986 106,988 84,351 52,788 17,468 53.10%
-
Net Worth 114,745 126,471 123,682 105,969 90,480 55,171 15.75%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,313 5,313 5,340 5,185 3,203 - -
Div Payout % 0.00% 65.90% 32.59% 34.39% 18.80% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 114,745 126,471 123,682 105,969 90,480 55,171 15.75%
NOSH 132,500 133,464 133,394 133,228 81,660 79,958 10.61%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -3.96% 6.15% 13.28% 15.16% 24.40% 23.40% -
ROE -4.89% 6.37% 13.25% 14.23% 18.83% 9.67% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 106.93 98.19 92.49 74.63 85.51 28.52 30.21%
EPS -4.24 6.04 12.28 11.32 20.86 6.67 -
DPS 4.00 4.00 4.00 3.89 4.00 0.00 -
NAPS 0.866 0.9476 0.9272 0.7954 1.108 0.69 4.64%
Adjusted Per Share Value based on latest NOSH - 133,228
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.92 18.42 17.34 13.98 9.82 3.21 44.00%
EPS -0.79 1.13 2.30 2.12 2.40 0.75 -
DPS 0.75 0.75 0.75 0.73 0.45 0.00 -
NAPS 0.1613 0.1778 0.1739 0.149 0.1272 0.0776 15.74%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.50 0.83 1.01 1.65 3.72 0.00 -
P/RPS 0.47 0.85 1.09 2.21 4.35 0.00 -
P/EPS -11.80 13.74 8.22 14.58 17.83 0.00 -
EY -8.48 7.28 12.16 6.86 5.61 0.00 -
DY 8.00 4.82 3.96 2.36 1.08 0.00 -
P/NAPS 0.58 0.88 1.09 2.07 3.36 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/08 28/08/07 24/08/06 18/08/05 23/08/04 - -
Price 0.40 0.69 0.90 1.50 3.30 0.00 -
P/RPS 0.37 0.70 0.97 2.01 3.86 0.00 -
P/EPS -9.44 11.42 7.33 13.25 15.82 0.00 -
EY -10.60 8.75 13.65 7.54 6.32 0.00 -
DY 10.00 5.80 4.44 2.59 1.21 0.00 -
P/NAPS 0.46 0.73 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