[PENTA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -73.74%
YoY- -65.96%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 120,864 134,972 137,964 144,134 151,476 140,112 121,284 -0.23%
PBT -11,920 -4,790 -15,048 988 16,526 16,346 17,536 -
Tax -516 -566 944 2,609 -2,828 -3,276 -3,564 -72.33%
NP -12,436 -5,356 -14,104 3,597 13,698 13,070 13,972 -
-
NP to SH -12,436 -5,356 -14,104 3,597 13,698 13,070 13,972 -
-
Tax Rate - - - -264.07% 17.11% 20.04% 20.32% -
Total Cost 133,300 140,328 152,068 140,537 137,777 127,042 107,312 15.50%
-
Net Worth 103,476 115,380 114,322 118,067 124,687 126,378 123,294 -10.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,332 - - - -
Div Payout % - - - 148.24% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 103,476 115,380 114,322 118,067 124,687 126,378 123,294 -10.99%
NOSH 133,242 133,233 133,056 133,304 133,255 133,367 133,320 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -10.29% -3.97% -10.22% 2.50% 9.04% 9.33% 11.52% -
ROE -12.02% -4.64% -12.34% 3.05% 10.99% 10.34% 11.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.71 101.30 103.69 108.12 113.67 105.06 90.97 -0.19%
EPS -9.33 -4.02 -10.60 2.70 10.28 9.80 10.48 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7766 0.866 0.8592 0.8857 0.9357 0.9476 0.9248 -10.96%
Adjusted Per Share Value based on latest NOSH - 132,839
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.99 18.97 19.40 20.26 21.30 19.70 17.05 -0.23%
EPS -1.75 -0.75 -1.98 0.51 1.93 1.84 1.96 -
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.1455 0.1622 0.1607 0.166 0.1753 0.1777 0.1733 -10.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.50 0.47 0.64 0.68 0.83 0.76 -
P/RPS 0.37 0.49 0.45 0.59 0.60 0.79 0.84 -42.02%
P/EPS -3.64 -12.44 -4.43 23.72 6.61 8.47 7.25 -
EY -27.45 -8.04 -22.55 4.22 15.12 11.81 13.79 -
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.55 0.72 0.73 0.88 0.82 -33.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 26/05/08 25/02/08 15/11/07 28/08/07 06/06/07 -
Price 0.17 0.40 0.51 0.58 0.68 0.69 0.79 -
P/RPS 0.19 0.39 0.49 0.54 0.60 0.66 0.87 -63.63%
P/EPS -1.82 -9.95 -4.81 21.49 6.61 7.04 7.54 -
EY -54.90 -10.05 -20.78 4.65 15.12 14.20 13.27 -
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.22 0.46 0.59 0.65 0.73 0.73 0.85 -59.28%

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