[PENTA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.05%
YoY- 980.39%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 125,261 121,293 87,570 63,752 8,870 93.76%
PBT 13,175 20,335 15,469 17,386 1,675 67.40%
Tax -2,300 -3,127 -2,447 -1,137 -171 91.42%
NP 10,875 17,208 13,022 16,249 1,504 63.92%
-
NP to SH 10,875 17,208 13,022 16,249 1,504 63.92%
-
Tax Rate 17.46% 15.38% 15.82% 6.54% 10.21% -
Total Cost 114,386 104,085 74,548 47,503 7,366 98.41%
-
Net Worth 123,294 117,711 104,910 0 51,352 24.46%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 5,313 5,340 5,185 3,203 - -
Div Payout % 48.86% 31.03% 39.82% 19.71% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 123,294 117,711 104,910 0 51,352 24.46%
NOSH 133,320 133,263 132,865 80,483 79,789 13.68%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.68% 14.19% 14.87% 25.49% 16.96% -
ROE 8.82% 14.62% 12.41% 0.00% 2.93% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 93.95 91.02 65.91 79.21 11.12 70.42%
EPS 8.16 12.91 9.80 20.19 1.88 44.30%
DPS 4.00 4.00 3.90 4.00 0.00 -
NAPS 0.9248 0.8833 0.7896 0.00 0.6436 9.47%
Adjusted Per Share Value based on latest NOSH - 80,483
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 17.61 17.05 12.31 8.96 1.25 93.64%
EPS 1.53 2.42 1.83 2.28 0.21 64.23%
DPS 0.75 0.75 0.73 0.45 0.00 -
NAPS 0.1733 0.1655 0.1475 0.00 0.0722 24.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.76 1.38 1.85 4.36 0.00 -
P/RPS 0.81 1.52 2.81 5.50 0.00 -
P/EPS 9.32 10.69 18.88 21.60 0.00 -
EY 10.73 9.36 5.30 4.63 0.00 -
DY 5.26 2.90 2.11 0.92 0.00 -
P/NAPS 0.82 1.56 2.34 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 06/06/07 30/05/06 26/05/05 31/05/04 - -
Price 0.79 1.02 1.70 3.90 0.00 -
P/RPS 0.84 1.12 2.58 4.92 0.00 -
P/EPS 9.68 7.90 17.35 19.32 0.00 -
EY 10.33 12.66 5.77 5.18 0.00 -
DY 5.06 3.92 2.30 1.03 0.00 -
P/NAPS 0.85 1.15 2.15 0.00 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