[PENTA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -85.0%
YoY- -47.53%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 114,385 85,948 50,736 18,869 85,316 58,298 36,623 113.22%
PBT 19,147 15,442 9,871 2,681 17,298 14,301 9,401 60.46%
Tax -2,916 -1,592 -986 -409 -2,154 -1,258 -449 246.90%
NP 16,231 13,850 8,885 2,272 15,144 13,043 8,952 48.52%
-
NP to SH 16,231 13,850 8,885 2,272 15,144 13,043 8,952 48.52%
-
Tax Rate 15.23% 10.31% 9.99% 15.26% 12.45% 8.80% 4.78% -
Total Cost 98,154 72,098 41,851 16,597 70,172 45,255 27,671 132.05%
-
Net Worth 107,879 111,481 105,885 104,910 101,499 98,721 90,582 12.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,329 - - - 5,181 - - -
Div Payout % 32.84% - - - 34.22% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 107,879 111,481 105,885 104,910 101,499 98,721 90,582 12.32%
NOSH 133,249 133,207 133,122 132,865 129,546 128,375 81,753 38.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.19% 16.11% 17.51% 12.04% 17.75% 22.37% 24.44% -
ROE 15.05% 12.42% 8.39% 2.17% 14.92% 13.21% 9.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 85.84 64.52 38.11 14.20 65.86 45.41 44.80 54.08%
EPS 12.19 10.40 6.79 1.71 11.69 10.16 10.95 7.39%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8096 0.8369 0.7954 0.7896 0.7835 0.769 1.108 -18.82%
Adjusted Per Share Value based on latest NOSH - 132,865
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.08 12.08 7.13 2.65 11.99 8.20 5.15 113.18%
EPS 2.28 1.95 1.25 0.32 2.13 1.83 1.26 48.33%
DPS 0.75 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.1517 0.1567 0.1489 0.1475 0.1427 0.1388 0.1273 12.36%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 1.46 1.65 1.85 2.40 1.92 3.72 -
P/RPS 0.92 2.26 4.33 13.03 3.64 4.23 8.30 -76.83%
P/EPS 6.49 14.04 24.72 108.19 20.53 18.90 33.97 -66.72%
EY 15.42 7.12 4.05 0.92 4.87 5.29 2.94 200.96%
DY 5.06 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.98 1.74 2.07 2.34 3.06 2.50 3.36 -55.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 18/08/05 26/05/05 23/02/05 01/12/04 23/08/04 -
Price 1.21 1.00 1.50 1.70 1.94 2.00 3.30 -
P/RPS 1.41 1.55 3.94 11.97 2.95 4.40 7.37 -66.69%
P/EPS 9.93 9.62 22.47 99.42 16.60 19.69 30.14 -52.20%
EY 10.07 10.40 4.45 1.01 6.03 5.08 3.32 109.11%
DY 3.31 0.00 0.00 0.00 2.06 0.00 0.00 -
P/NAPS 1.49 1.19 1.89 2.15 2.48 2.60 2.98 -36.92%

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