[PENTA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 24.2%
YoY- 522.87%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,758 67,344 50,646 38,485 21,192 56,896 40,737 -61.46%
PBT -613 3,918 2,865 2,402 1,548 -2,083 -199 111.85%
Tax -62 -1,066 -237 -88 -12 -52 -52 12.45%
NP -675 2,852 2,628 2,314 1,536 -2,135 -251 93.50%
-
NP to SH -1,082 2,385 2,113 2,089 1,682 -1,333 112 -
-
Tax Rate - 27.21% 8.27% 3.66% 0.78% - - -
Total Cost 10,433 64,492 48,018 36,171 19,656 59,031 40,988 -59.86%
-
Net Worth 55,956 56,880 56,506 56,283 55,692 54,093 58,786 -3.23%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 55,956 56,880 56,506 56,283 55,692 54,093 58,786 -3.23%
NOSH 133,580 133,240 132,893 133,057 133,492 133,300 140,000 -3.08%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -6.92% 4.23% 5.19% 6.01% 7.25% -3.75% -0.62% -
ROE -1.93% 4.19% 3.74% 3.71% 3.02% -2.46% 0.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.30 50.54 38.11 28.92 15.88 42.68 29.10 -60.25%
EPS -0.81 1.79 1.59 1.57 1.26 -1.00 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.4269 0.4252 0.423 0.4172 0.4058 0.4199 -0.15%
Adjusted Per Share Value based on latest NOSH - 131,290
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.37 9.47 7.12 5.41 2.98 8.00 5.73 -61.51%
EPS -0.15 0.34 0.30 0.29 0.24 -0.19 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0787 0.08 0.0794 0.0791 0.0783 0.076 0.0826 -3.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.22 0.215 0.21 0.21 0.21 0.20 0.21 -
P/RPS 3.01 0.43 0.55 0.73 1.32 0.47 0.72 159.73%
P/EPS -27.16 12.01 13.21 13.38 16.67 -20.00 262.50 -
EY -3.68 8.33 7.57 7.48 6.00 -5.00 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.49 0.50 0.50 0.49 0.50 3.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 24/04/14 24/02/14 07/11/13 31/07/13 29/04/13 26/02/13 12/11/12 -
Price 0.235 0.22 0.23 0.21 0.19 0.205 0.22 -
P/RPS 3.22 0.44 0.60 0.73 1.20 0.48 0.76 162.06%
P/EPS -29.01 12.29 14.47 13.38 15.08 -20.50 275.00 -
EY -3.45 8.14 6.91 7.48 6.63 -4.88 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.54 0.50 0.46 0.51 0.52 5.06%

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