[PENTA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 106.74%
YoY- 66.95%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 18,869 85,316 58,298 36,623 16,614 56,009 39,504 -38.86%
PBT 2,681 17,298 14,301 9,401 4,510 14,576 9,979 -58.33%
Tax -409 -2,154 -1,258 -449 -180 -1,127 -687 -29.20%
NP 2,272 15,144 13,043 8,952 4,330 13,449 9,292 -60.86%
-
NP to SH 2,272 15,144 13,043 8,952 4,330 13,449 9,292 -60.86%
-
Tax Rate 15.26% 12.45% 8.80% 4.78% 3.99% 7.73% 6.88% -
Total Cost 16,597 70,172 45,255 27,671 12,284 42,560 30,212 -32.89%
-
Net Worth 104,910 101,499 98,721 90,582 66,841 62,890 58,406 47.71%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 5,181 - - - - - -
Div Payout % - 34.22% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 104,910 101,499 98,721 90,582 66,841 62,890 58,406 47.71%
NOSH 132,865 129,546 128,375 81,753 80,483 80,053 79,965 40.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.04% 17.75% 22.37% 24.44% 26.06% 24.01% 23.52% -
ROE 2.17% 14.92% 13.21% 9.88% 6.48% 21.38% 15.91% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.20 65.86 45.41 44.80 20.64 69.96 49.40 -56.41%
EPS 1.71 11.69 10.16 10.95 5.38 16.80 11.62 -72.09%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7896 0.7835 0.769 1.108 0.8305 0.7856 0.7304 5.32%
Adjusted Per Share Value based on latest NOSH - 81,660
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.65 11.99 8.20 5.15 2.34 7.87 5.55 -38.88%
EPS 0.32 2.13 1.83 1.26 0.61 1.89 1.31 -60.88%
DPS 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1427 0.1388 0.1273 0.094 0.0884 0.0821 47.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.85 2.40 1.92 3.72 4.36 3.20 2.92 -
P/RPS 13.03 3.64 4.23 8.30 21.12 4.57 5.91 69.31%
P/EPS 108.19 20.53 18.90 33.97 81.04 19.05 25.13 164.40%
EY 0.92 4.87 5.29 2.94 1.23 5.25 3.98 -62.30%
DY 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 3.06 2.50 3.36 5.25 4.07 4.00 -30.02%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 23/02/05 01/12/04 23/08/04 31/05/04 24/02/04 17/11/03 -
Price 1.70 1.94 2.00 3.30 3.90 4.04 3.02 -
P/RPS 11.97 2.95 4.40 7.37 18.89 5.77 6.11 56.50%
P/EPS 99.42 16.60 19.69 30.14 72.49 24.05 25.99 144.39%
EY 1.01 6.03 5.08 3.32 1.38 4.16 3.85 -58.98%
DY 0.00 2.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.48 2.60 2.98 4.70 5.14 4.13 -35.26%

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