[PENTA] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -39.99%
YoY- -47.53%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 114,385 114,597 101,472 75,476 85,316 77,730 73,246 34.49%
PBT 19,147 20,589 19,742 10,724 17,298 19,068 18,802 1.21%
Tax -2,916 -2,122 -1,972 -1,636 -2,154 -1,677 -898 118.81%
NP 16,231 18,466 17,770 9,088 15,144 17,390 17,904 -6.31%
-
NP to SH 16,231 18,466 17,770 9,088 15,144 17,390 17,904 -6.31%
-
Tax Rate 15.23% 10.31% 9.99% 15.26% 12.45% 8.79% 4.78% -
Total Cost 98,154 96,130 83,702 66,388 70,172 60,340 55,342 46.36%
-
Net Worth 107,879 111,481 105,885 104,910 101,499 98,721 90,582 12.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,329 - - - 5,181 - - -
Div Payout % 32.84% - - - 34.22% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 107,879 111,481 105,885 104,910 101,499 98,721 90,582 12.32%
NOSH 133,249 133,207 133,122 132,865 129,546 128,375 81,753 38.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.19% 16.11% 17.51% 12.04% 17.75% 22.37% 24.44% -
ROE 15.05% 16.56% 16.78% 8.66% 14.92% 17.62% 19.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 85.84 86.03 76.22 56.81 65.86 60.55 89.59 -2.80%
EPS 12.19 13.87 13.58 6.84 11.69 13.55 21.90 -32.26%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8096 0.8369 0.7954 0.7896 0.7835 0.769 1.108 -18.82%
Adjusted Per Share Value based on latest NOSH - 132,865
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.08 16.11 14.27 10.61 11.99 10.93 10.30 34.46%
EPS 2.28 2.60 2.50 1.28 2.13 2.44 2.52 -6.43%
DPS 0.75 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.1517 0.1567 0.1489 0.1475 0.1427 0.1388 0.1273 12.36%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 1.46 1.65 1.85 2.40 1.92 3.72 -
P/RPS 0.92 1.70 2.16 3.26 3.64 3.17 4.15 -63.27%
P/EPS 6.49 10.53 12.36 27.05 20.53 14.17 16.99 -47.26%
EY 15.42 9.50 8.09 3.70 4.87 7.06 5.89 89.62%
DY 5.06 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.98 1.74 2.07 2.34 3.06 2.50 3.36 -55.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 18/08/05 26/05/05 23/02/05 01/12/04 23/08/04 -
Price 1.21 1.00 1.50 1.70 1.94 2.00 3.30 -
P/RPS 1.41 1.16 1.97 2.99 2.95 3.30 3.68 -47.15%
P/EPS 9.93 7.21 11.24 24.85 16.60 14.76 15.07 -24.22%
EY 10.07 13.86 8.90 4.02 6.03 6.77 6.64 31.90%
DY 3.31 0.00 0.00 0.00 2.06 0.00 0.00 -
P/NAPS 1.49 1.19 1.89 2.15 2.48 2.60 2.98 -36.92%

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