[PENTA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -52.01%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 26,398 33,949 25,777 28,437 35,212 31,867 18,869 25.06%
PBT 4,311 6,540 3,868 3,706 5,570 7,191 2,681 37.21%
Tax -684 -684 -683 -1,324 -606 -514 -409 40.84%
NP 3,627 5,856 3,185 2,382 4,964 6,677 2,272 36.55%
-
NP to SH 3,627 5,856 3,185 2,382 4,964 6,677 2,272 36.55%
-
Tax Rate 15.87% 10.46% 17.66% 35.73% 10.88% 7.15% 15.26% -
Total Cost 22,771 28,093 22,592 26,055 30,248 25,190 16,597 23.44%
-
Net Worth 123,464 123,682 117,711 108,321 111,586 105,969 104,910 11.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,340 - - - -
Div Payout % - - - 224.18% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 123,464 123,682 117,711 108,321 111,586 105,969 104,910 11.45%
NOSH 133,345 133,394 133,263 133,500 133,333 133,228 132,865 0.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.74% 17.25% 12.36% 8.38% 14.10% 20.95% 12.04% -
ROE 2.94% 4.73% 2.71% 2.20% 4.45% 6.30% 2.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.80 25.45 19.34 21.30 26.41 23.92 14.20 24.78%
EPS 2.72 4.39 2.39 1.79 3.73 5.08 1.71 36.22%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.9259 0.9272 0.8833 0.8114 0.8369 0.7954 0.7896 11.18%
Adjusted Per Share Value based on latest NOSH - 133,500
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.71 4.77 3.62 4.00 4.95 4.48 2.65 25.12%
EPS 0.51 0.82 0.45 0.33 0.70 0.94 0.32 36.40%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.1736 0.1739 0.1655 0.1523 0.1569 0.149 0.1475 11.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.92 1.01 1.38 0.79 1.46 1.65 1.85 -
P/RPS 4.65 3.97 7.13 3.71 5.53 6.90 13.03 -49.65%
P/EPS 33.82 23.01 57.74 44.28 39.22 32.92 108.19 -53.90%
EY 2.96 4.35 1.73 2.26 2.55 3.04 0.92 117.78%
DY 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 1.56 0.97 1.74 2.07 2.34 -43.61%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 24/08/06 30/05/06 27/02/06 28/11/05 18/08/05 26/05/05 -
Price 0.93 0.90 1.02 1.21 1.00 1.50 1.70 -
P/RPS 4.70 3.54 5.27 5.68 3.79 6.27 11.97 -46.34%
P/EPS 34.19 20.50 42.68 67.81 26.86 29.93 99.42 -50.88%
EY 2.92 4.88 2.34 1.47 3.72 3.34 1.01 102.81%
DY 0.00 0.00 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.15 1.49 1.19 1.89 2.15 -39.94%

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