[PENTA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 63.81%
YoY- 67.55%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 83,893 61,831 41,771 19,300 73,472 58,505 36,335 74.42%
PBT -26,393 -3,880 -1,894 -2,728 -7,253 -7,285 -7,516 130.50%
Tax 299 -66 -56 -11 14,263 -41 -27 -
NP -26,094 -3,946 -1,950 -2,739 7,010 -7,326 -7,543 128.21%
-
NP to SH -26,108 -4,141 -2,050 -2,584 -7,140 -7,468 -7,524 128.68%
-
Tax Rate - - - - - - - -
Total Cost 109,987 65,777 43,721 22,039 66,462 65,831 43,878 84.21%
-
Net Worth 52,265 74,351 76,329 75,588 78,308 78,173 77,850 -23.27%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 52,265 74,351 76,329 75,588 78,308 78,173 77,850 -23.27%
NOSH 133,261 133,151 133,116 133,195 133,154 133,357 133,168 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -31.10% -6.38% -4.67% -14.19% 9.54% -12.52% -20.76% -
ROE -49.95% -5.57% -2.69% -3.42% -9.12% -9.55% -9.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 62.95 46.44 31.38 14.49 55.18 43.87 27.29 74.31%
EPS -19.59 -3.11 -1.54 -1.94 -5.36 -5.60 -5.65 128.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3922 0.5584 0.5734 0.5675 0.5881 0.5862 0.5846 -23.30%
Adjusted Per Share Value based on latest NOSH - 133,195
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.79 8.69 5.87 2.71 10.33 8.22 5.11 74.34%
EPS -3.67 -0.58 -0.29 -0.36 -1.00 -1.05 -1.06 128.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.1045 0.1073 0.1063 0.1101 0.1099 0.1094 -23.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.27 0.30 0.30 0.39 0.19 0.17 0.15 -
P/RPS 0.43 0.65 0.96 2.69 0.34 0.39 0.55 -15.09%
P/EPS -1.38 -9.65 -19.48 -20.10 -3.54 -3.04 -2.65 -35.19%
EY -72.56 -10.37 -5.13 -4.97 -28.22 -32.94 -37.67 54.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.52 0.69 0.32 0.29 0.26 91.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 26/08/10 27/05/10 25/02/10 09/11/09 28/08/09 -
Price 0.28 0.31 0.30 0.32 0.42 0.20 0.17 -
P/RPS 0.44 0.67 0.96 2.21 0.76 0.46 0.62 -20.38%
P/EPS -1.43 -9.97 -19.48 -16.49 -7.83 -3.57 -3.01 -39.03%
EY -69.97 -10.03 -5.13 -6.06 -12.77 -28.00 -33.24 64.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.52 0.56 0.71 0.34 0.29 81.35%

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