[PENTA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -48.67%
YoY- -49.47%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 35,212 31,867 18,869 27,018 21,674 20,009 16,614 64.92%
PBT 5,570 7,191 2,681 2,997 4,900 4,891 4,510 15.09%
Tax -606 -514 -409 -897 -809 -269 -180 124.46%
NP 4,964 6,677 2,272 2,100 4,091 4,622 4,330 9.52%
-
NP to SH 4,964 6,677 2,272 2,100 4,091 4,622 4,330 9.52%
-
Tax Rate 10.88% 7.15% 15.26% 29.93% 16.51% 5.50% 3.99% -
Total Cost 30,248 25,190 16,597 24,918 17,583 15,387 12,284 82.24%
-
Net Worth 111,586 105,969 104,910 101,564 98,620 90,480 66,841 40.68%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 5,185 - - - -
Div Payout % - - - 246.91% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 111,586 105,969 104,910 101,564 98,620 90,480 66,841 40.68%
NOSH 133,333 133,228 132,865 129,629 128,244 81,660 80,483 39.96%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.10% 20.95% 12.04% 7.77% 18.88% 23.10% 26.06% -
ROE 4.45% 6.30% 2.17% 2.07% 4.15% 5.11% 6.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.41 23.92 14.20 20.84 16.90 24.50 20.64 17.84%
EPS 3.73 5.08 1.71 1.62 3.19 5.66 5.38 -21.64%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.8369 0.7954 0.7896 0.7835 0.769 1.108 0.8305 0.51%
Adjusted Per Share Value based on latest NOSH - 129,629
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.95 4.48 2.65 3.80 3.05 2.81 2.34 64.71%
EPS 0.70 0.94 0.32 0.30 0.58 0.65 0.61 9.59%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.1569 0.149 0.1475 0.1428 0.1386 0.1272 0.094 40.66%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.46 1.65 1.85 2.40 1.92 3.72 4.36 -
P/RPS 5.53 6.90 13.03 11.51 11.36 15.18 21.12 -59.03%
P/EPS 39.22 32.92 108.19 148.15 60.19 65.72 81.04 -38.33%
EY 2.55 3.04 0.92 0.67 1.66 1.52 1.23 62.51%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.74 2.07 2.34 3.06 2.50 3.36 5.25 -52.07%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 18/08/05 26/05/05 23/02/05 01/12/04 23/08/04 31/05/04 -
Price 1.00 1.50 1.70 1.94 2.00 3.30 3.90 -
P/RPS 3.79 6.27 11.97 9.31 11.83 13.47 18.89 -65.69%
P/EPS 26.86 29.93 99.42 119.75 62.70 58.30 72.49 -48.38%
EY 3.72 3.34 1.01 0.84 1.60 1.72 1.38 93.57%
DY 0.00 0.00 0.00 2.06 0.00 0.00 0.00 -
P/NAPS 1.19 1.89 2.15 2.48 2.60 2.98 4.70 -59.94%

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