[PENTA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 17.19%
YoY- 7.18%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 86,125 59,727 25,777 114,385 85,948 50,736 18,869 174.90%
PBT 14,719 10,408 3,868 19,147 15,442 9,871 2,681 210.88%
Tax -2,051 -1,367 -683 -2,916 -1,592 -986 -409 192.68%
NP 12,668 9,041 3,185 16,231 13,850 8,885 2,272 214.10%
-
NP to SH 12,668 9,041 3,185 16,231 13,850 8,885 2,272 214.10%
-
Tax Rate 13.93% 13.13% 17.66% 15.23% 10.31% 9.99% 15.26% -
Total Cost 73,457 50,686 22,592 98,154 72,098 41,851 16,597 169.32%
-
Net Worth 123,336 123,458 117,711 107,879 111,481 105,885 104,910 11.37%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,329 - - - -
Div Payout % - - - 32.84% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 123,336 123,458 117,711 107,879 111,481 105,885 104,910 11.37%
NOSH 133,207 133,151 133,263 133,249 133,207 133,122 132,865 0.17%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.71% 15.14% 12.36% 14.19% 16.11% 17.51% 12.04% -
ROE 10.27% 7.32% 2.71% 15.05% 12.42% 8.39% 2.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.65 44.86 19.34 85.84 64.52 38.11 14.20 174.44%
EPS 9.51 6.79 2.39 12.19 10.40 6.79 1.71 213.57%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.9259 0.9272 0.8833 0.8096 0.8369 0.7954 0.7896 11.18%
Adjusted Per Share Value based on latest NOSH - 133,500
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.11 8.40 3.62 16.08 12.08 7.13 2.65 175.12%
EPS 1.78 1.27 0.45 2.28 1.95 1.25 0.32 213.61%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.1734 0.1736 0.1655 0.1517 0.1567 0.1489 0.1475 11.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.92 1.01 1.38 0.79 1.46 1.65 1.85 -
P/RPS 1.42 2.25 7.13 0.92 2.26 4.33 13.03 -77.15%
P/EPS 9.67 14.87 57.74 6.49 14.04 24.72 108.19 -79.97%
EY 10.34 6.72 1.73 15.42 7.12 4.05 0.92 401.01%
DY 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 1.56 0.98 1.74 2.07 2.34 -43.61%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 24/08/06 30/05/06 27/02/06 28/11/05 18/08/05 26/05/05 -
Price 0.93 0.90 1.02 1.21 1.00 1.50 1.70 -
P/RPS 1.44 2.01 5.27 1.41 1.55 3.94 11.97 -75.59%
P/EPS 9.78 13.25 42.68 9.93 9.62 22.47 99.42 -78.66%
EY 10.23 7.54 2.34 10.07 10.40 4.45 1.01 367.47%
DY 0.00 0.00 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.15 1.49 1.19 1.89 2.15 -39.94%

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