[PENTA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
06-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -66.94%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 144,134 113,607 70,056 30,321 120,718 86,125 59,727 79.62%
PBT 988 12,395 8,173 4,384 12,659 14,719 10,408 -79.10%
Tax 2,609 -2,121 -1,638 -891 -2,092 -2,051 -1,367 -
NP 3,597 10,274 6,535 3,493 10,567 12,668 9,041 -45.81%
-
NP to SH 3,597 10,274 6,535 3,493 10,567 12,668 9,041 -45.81%
-
Tax Rate -264.07% 17.11% 20.04% 20.32% 16.53% 13.93% 13.13% -
Total Cost 140,537 103,333 63,521 26,828 110,151 73,457 50,686 96.99%
-
Net Worth 118,067 124,687 126,378 123,294 119,749 123,336 123,458 -2.92%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,332 - - - 5,329 - - -
Div Payout % 148.24% - - - 50.44% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 118,067 124,687 126,378 123,294 119,749 123,336 123,458 -2.92%
NOSH 133,304 133,255 133,367 133,320 133,247 133,207 133,151 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.50% 9.04% 9.33% 11.52% 8.75% 14.71% 15.14% -
ROE 3.05% 8.24% 5.17% 2.83% 8.82% 10.27% 7.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 108.12 85.26 52.53 22.74 90.60 64.65 44.86 79.47%
EPS 2.70 7.71 4.90 2.62 7.93 9.51 6.79 -45.83%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8857 0.9357 0.9476 0.9248 0.8987 0.9259 0.9272 -2.99%
Adjusted Per Share Value based on latest NOSH - 133,320
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.26 15.97 9.85 4.26 16.97 12.11 8.40 79.56%
EPS 0.51 1.44 0.92 0.49 1.49 1.78 1.27 -45.47%
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.166 0.1753 0.1777 0.1733 0.1683 0.1734 0.1736 -2.93%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.64 0.68 0.83 0.76 0.87 0.92 1.01 -
P/RPS 0.59 0.80 1.58 3.34 0.96 1.42 2.25 -58.93%
P/EPS 23.72 8.82 16.94 29.01 10.97 9.67 14.87 36.40%
EY 4.22 11.34 5.90 3.45 9.12 10.34 6.72 -26.60%
DY 6.25 0.00 0.00 0.00 4.60 0.00 0.00 -
P/NAPS 0.72 0.73 0.88 0.82 0.97 0.99 1.09 -24.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 15/11/07 28/08/07 06/06/07 27/02/07 28/11/06 24/08/06 -
Price 0.58 0.68 0.69 0.79 0.86 0.93 0.90 -
P/RPS 0.54 0.80 1.31 3.47 0.95 1.44 2.01 -58.26%
P/EPS 21.49 8.82 14.08 30.15 10.84 9.78 13.25 37.92%
EY 4.65 11.34 7.10 3.32 9.22 10.23 7.54 -27.48%
DY 6.90 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 0.65 0.73 0.73 0.85 0.96 1.00 0.97 -23.36%

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