[PENTA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -11.58%
YoY- -125.87%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 73,472 78,006 72,670 70,532 104,445 120,864 134,972 -33.25%
PBT -7,253 -9,713 -15,032 -31,500 -26,617 -11,920 -4,790 31.76%
Tax 14,263 -54 -54 -52 -771 -516 -566 -
NP 7,010 -9,768 -15,086 -31,552 -27,388 -12,436 -5,356 -
-
NP to SH -7,140 -9,957 -15,048 -31,856 -28,549 -12,436 -5,356 21.06%
-
Tax Rate - - - - - - - -
Total Cost 66,462 87,774 87,756 102,084 131,833 133,300 140,328 -39.15%
-
Net Worth 78,308 78,173 77,850 77,589 85,414 103,476 115,380 -22.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 78,308 78,173 77,850 77,589 85,414 103,476 115,380 -22.71%
NOSH 133,154 133,357 133,168 133,177 133,230 133,242 133,233 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.54% -12.52% -20.76% -44.73% -26.22% -10.29% -3.97% -
ROE -9.12% -12.74% -19.33% -41.06% -33.42% -12.02% -4.64% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.18 58.49 54.57 52.96 78.39 90.71 101.30 -33.22%
EPS -5.36 -7.47 -11.30 -23.92 -20.56 -9.33 -4.02 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5881 0.5862 0.5846 0.5826 0.6411 0.7766 0.866 -22.68%
Adjusted Per Share Value based on latest NOSH - 133,177
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.33 10.97 10.22 9.92 14.68 16.99 18.97 -33.24%
EPS -1.00 -1.40 -2.12 -4.48 -4.01 -1.75 -0.75 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1099 0.1094 0.1091 0.1201 0.1455 0.1622 -22.70%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.17 0.15 0.09 0.12 0.34 0.50 -
P/RPS 0.34 0.29 0.27 0.17 0.15 0.37 0.49 -21.57%
P/EPS -3.54 -2.28 -1.33 -0.38 -0.56 -3.64 -12.44 -56.63%
EY -28.22 -43.92 -75.33 -265.78 -178.57 -27.45 -8.04 130.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.26 0.15 0.19 0.44 0.58 -32.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 09/11/09 28/08/09 28/05/09 27/02/09 24/11/08 28/08/08 -
Price 0.42 0.20 0.17 0.16 0.10 0.17 0.40 -
P/RPS 0.76 0.34 0.31 0.30 0.13 0.19 0.39 55.82%
P/EPS -7.83 -2.68 -1.50 -0.67 -0.47 -1.82 -9.95 -14.72%
EY -12.77 -37.33 -66.47 -149.50 -214.28 -54.90 -10.05 17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.34 0.29 0.27 0.16 0.22 0.46 33.45%

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