[PENTA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 102.26%
YoY- 122.79%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 63,238 48,189 32,063 15,149 83,893 61,831 41,771 31.74%
PBT 2,145 2,143 1,632 508 -26,393 -3,880 -1,894 -
Tax 1,830 -20 -22 -11 299 -66 -56 -
NP 3,975 2,123 1,610 497 -26,094 -3,946 -1,950 -
-
NP to SH 4,972 2,675 1,966 589 -26,108 -4,141 -2,050 -
-
Tax Rate -85.31% 0.93% 1.35% 2.17% - - - -
Total Cost 59,263 46,066 30,453 14,652 109,987 65,777 43,721 22.41%
-
Net Worth 56,126 54,311 53,706 53,009 52,265 74,351 76,329 -18.48%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 56,126 54,311 53,706 53,009 52,265 74,351 76,329 -18.48%
NOSH 133,095 133,084 132,837 133,863 133,261 133,151 133,116 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.29% 4.41% 5.02% 3.28% -31.10% -6.38% -4.67% -
ROE 8.86% 4.93% 3.66% 1.11% -49.95% -5.57% -2.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.51 36.21 24.14 11.32 62.95 46.44 31.38 31.75%
EPS 3.73 2.01 1.48 0.44 -19.59 -3.11 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4217 0.4081 0.4043 0.396 0.3922 0.5584 0.5734 -18.47%
Adjusted Per Share Value based on latest NOSH - 133,863
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.89 6.77 4.51 2.13 11.79 8.69 5.87 31.77%
EPS 0.70 0.38 0.28 0.08 -3.67 -0.58 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.0764 0.0755 0.0745 0.0735 0.1045 0.1073 -18.48%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.18 0.23 0.25 0.27 0.30 0.30 -
P/RPS 0.53 0.50 0.95 2.21 0.43 0.65 0.96 -32.62%
P/EPS 6.69 8.96 15.54 56.82 -1.38 -9.65 -19.48 -
EY 14.94 11.17 6.43 1.76 -72.56 -10.37 -5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.57 0.63 0.69 0.54 0.52 8.75%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 21/11/11 15/08/11 23/05/11 24/02/11 18/11/10 26/08/10 -
Price 0.25 0.23 0.19 0.23 0.28 0.31 0.30 -
P/RPS 0.53 0.64 0.79 2.03 0.44 0.67 0.96 -32.62%
P/EPS 6.69 11.44 12.84 52.27 -1.43 -9.97 -19.48 -
EY 14.94 8.74 7.79 1.91 -69.97 -10.03 -5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.47 0.58 0.71 0.56 0.52 8.75%

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