[PENTA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.29%
YoY- 74.99%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 82,441 83,542 77,200 73,472 78,006 72,670 70,532 10.95%
PBT -5,173 -3,788 -10,912 -7,253 -9,713 -15,032 -31,500 -69.97%
Tax -88 -112 -44 14,263 -54 -54 -52 41.96%
NP -5,261 -3,900 -10,956 7,010 -9,768 -15,086 -31,552 -69.67%
-
NP to SH -5,521 -4,100 -10,336 -7,140 -9,957 -15,048 -31,856 -68.88%
-
Tax Rate - - - - - - - -
Total Cost 87,702 87,442 88,156 66,462 87,774 87,756 102,084 -9.61%
-
Net Worth 74,351 76,329 75,588 78,308 78,173 77,850 77,589 -2.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 74,351 76,329 75,588 78,308 78,173 77,850 77,589 -2.79%
NOSH 133,151 133,116 133,195 133,154 133,357 133,168 133,177 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -6.38% -4.67% -14.19% 9.54% -12.52% -20.76% -44.73% -
ROE -7.43% -5.37% -13.67% -9.12% -12.74% -19.33% -41.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.92 62.76 57.96 55.18 58.49 54.57 52.96 10.97%
EPS -4.15 -3.08 -7.76 -5.36 -7.47 -11.30 -23.92 -68.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5584 0.5734 0.5675 0.5881 0.5862 0.5846 0.5826 -2.78%
Adjusted Per Share Value based on latest NOSH - 130,526
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.59 11.74 10.85 10.33 10.97 10.22 9.92 10.91%
EPS -0.78 -0.58 -1.45 -1.00 -1.40 -2.12 -4.48 -68.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1073 0.1063 0.1101 0.1099 0.1094 0.1091 -2.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.30 0.30 0.39 0.19 0.17 0.15 0.09 -
P/RPS 0.48 0.48 0.67 0.34 0.29 0.27 0.17 99.64%
P/EPS -7.23 -9.74 -5.03 -3.54 -2.28 -1.33 -0.38 611.41%
EY -13.82 -10.27 -19.90 -28.22 -43.92 -75.33 -265.78 -86.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.69 0.32 0.29 0.26 0.15 134.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 27/05/10 25/02/10 09/11/09 28/08/09 28/05/09 -
Price 0.31 0.30 0.32 0.42 0.20 0.17 0.16 -
P/RPS 0.50 0.48 0.55 0.76 0.34 0.31 0.30 40.52%
P/EPS -7.48 -9.74 -4.12 -7.83 -2.68 -1.50 -0.67 398.78%
EY -13.38 -10.27 -24.25 -12.77 -37.33 -66.47 -149.50 -79.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.56 0.71 0.34 0.29 0.27 62.56%

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