[PENTA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 57.21%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 67,486 34,491 144,134 113,607 70,056 30,321 120,718 -32.16%
PBT -2,395 -3,762 988 12,395 8,173 4,384 12,659 -
Tax -283 236 2,609 -2,121 -1,638 -891 -2,092 -73.67%
NP -2,678 -3,526 3,597 10,274 6,535 3,493 10,567 -
-
NP to SH -2,678 -3,526 3,597 10,274 6,535 3,493 10,567 -
-
Tax Rate - - -264.07% 17.11% 20.04% 20.32% 16.53% -
Total Cost 70,164 38,017 140,537 103,333 63,521 26,828 110,151 -25.98%
-
Net Worth 115,380 114,322 118,067 124,687 126,378 123,294 119,749 -2.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,332 - - - 5,329 -
Div Payout % - - 148.24% - - - 50.44% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 115,380 114,322 118,067 124,687 126,378 123,294 119,749 -2.44%
NOSH 133,233 133,056 133,304 133,255 133,367 133,320 133,247 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -3.97% -10.22% 2.50% 9.04% 9.33% 11.52% 8.75% -
ROE -2.32% -3.08% 3.05% 8.24% 5.17% 2.83% 8.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.65 25.92 108.12 85.26 52.53 22.74 90.60 -32.16%
EPS -2.01 -2.65 2.70 7.71 4.90 2.62 7.93 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.866 0.8592 0.8857 0.9357 0.9476 0.9248 0.8987 -2.44%
Adjusted Per Share Value based on latest NOSH - 133,060
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.49 4.85 20.26 15.97 9.85 4.26 16.97 -32.14%
EPS -0.38 -0.50 0.51 1.44 0.92 0.49 1.49 -
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.75 -
NAPS 0.1622 0.1607 0.166 0.1753 0.1777 0.1733 0.1683 -2.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.47 0.64 0.68 0.83 0.76 0.87 -
P/RPS 0.99 1.81 0.59 0.80 1.58 3.34 0.96 2.07%
P/EPS -24.88 -17.74 23.72 8.82 16.94 29.01 10.97 -
EY -4.02 -5.64 4.22 11.34 5.90 3.45 9.12 -
DY 0.00 0.00 6.25 0.00 0.00 0.00 4.60 -
P/NAPS 0.58 0.55 0.72 0.73 0.88 0.82 0.97 -29.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 25/02/08 15/11/07 28/08/07 06/06/07 27/02/07 -
Price 0.40 0.51 0.58 0.68 0.69 0.79 0.86 -
P/RPS 0.79 1.97 0.54 0.80 1.31 3.47 0.95 -11.57%
P/EPS -19.90 -19.25 21.49 8.82 14.08 30.15 10.84 -
EY -5.03 -5.20 4.65 11.34 7.10 3.32 9.22 -
DY 0.00 0.00 6.90 0.00 0.00 0.00 4.65 -
P/NAPS 0.46 0.59 0.65 0.73 0.73 0.85 0.96 -38.79%

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