[PENTA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -29.79%
YoY- -34.9%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 73,472 104,445 144,249 120,717 114,385 85,315 56,008 4.62%
PBT -7,263 -26,618 989 12,659 19,148 17,298 14,551 -
Tax 173 -772 2,609 -2,092 -2,916 -2,155 -1,128 -
NP -7,090 -27,390 3,598 10,567 16,232 15,143 13,423 -
-
NP to SH -7,219 -27,390 3,598 10,567 16,232 15,143 13,423 -
-
Tax Rate - - -263.80% 16.53% 15.23% 12.46% 7.75% -
Total Cost 80,562 131,835 140,651 110,150 98,153 70,172 42,585 11.19%
-
Net Worth 76,723 85,344 123,221 120,247 108,321 101,564 62,059 3.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 5,313 5,313 5,340 5,185 3,203 -
Div Payout % - - 147.68% 50.28% 32.90% 34.24% 23.86% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 76,723 85,344 123,221 120,247 108,321 101,564 62,059 3.59%
NOSH 130,526 133,225 132,839 132,826 133,500 129,629 80,077 8.47%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -9.65% -26.22% 2.49% 8.75% 14.19% 17.75% 23.97% -
ROE -9.41% -32.09% 2.92% 8.79% 14.98% 14.91% 21.63% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.29 78.40 108.59 90.88 85.68 65.81 69.94 -3.55%
EPS -5.53 -20.56 2.71 7.96 12.16 11.68 16.76 -
DPS 0.00 0.00 4.00 4.00 4.00 4.00 4.00 -
NAPS 0.5878 0.6406 0.9276 0.9053 0.8114 0.7835 0.775 -4.49%
Adjusted Per Share Value based on latest NOSH - 132,826
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.33 14.68 20.28 16.97 16.08 11.99 7.87 4.63%
EPS -1.01 -3.85 0.51 1.49 2.28 2.13 1.89 -
DPS 0.00 0.00 0.75 0.75 0.75 0.73 0.45 -
NAPS 0.1079 0.12 0.1732 0.169 0.1523 0.1428 0.0872 3.61%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.19 0.12 0.64 0.87 0.79 2.40 3.20 -
P/RPS 0.34 0.15 0.59 0.96 0.92 3.65 4.58 -35.14%
P/EPS -3.44 -0.58 23.63 10.94 6.50 20.54 19.09 -
EY -29.11 -171.33 4.23 9.14 15.39 4.87 5.24 -
DY 0.00 0.00 6.25 4.60 5.06 1.67 1.25 -
P/NAPS 0.32 0.19 0.69 0.96 0.97 3.06 4.13 -34.68%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 25/02/08 27/02/07 27/02/06 23/02/05 24/02/04 -
Price 0.42 0.10 0.58 0.86 1.21 1.94 4.04 -
P/RPS 0.75 0.13 0.53 0.95 1.41 2.95 5.78 -28.82%
P/EPS -7.59 -0.49 21.41 10.81 9.95 16.61 24.10 -
EY -13.17 -205.59 4.67 9.25 10.05 6.02 4.15 -
DY 0.00 0.00 6.90 4.65 3.31 2.06 0.99 -
P/NAPS 0.71 0.16 0.63 0.95 1.49 2.48 5.21 -28.24%

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