[PENTA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -157.93%
YoY- -188.2%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 43,550 39,736 30,321 34,593 26,398 33,949 25,777 41.80%
PBT 4,222 3,790 4,384 -2,060 4,311 6,540 3,868 6.00%
Tax -483 -747 -891 -41 -684 -684 -683 -20.60%
NP 3,739 3,043 3,493 -2,101 3,627 5,856 3,185 11.27%
-
NP to SH 3,739 3,043 3,493 -2,101 3,627 5,856 3,185 11.27%
-
Tax Rate 11.44% 19.71% 20.32% - 15.87% 10.46% 17.66% -
Total Cost 39,811 36,693 26,828 36,694 22,771 28,093 22,592 45.84%
-
Net Worth 124,504 126,471 123,294 120,247 123,464 123,682 117,711 3.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,313 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 124,504 126,471 123,294 120,247 123,464 123,682 117,711 3.80%
NOSH 133,060 133,464 133,320 132,826 133,345 133,394 133,263 -0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.59% 7.66% 11.52% -6.07% 13.74% 17.25% 12.36% -
ROE 3.00% 2.41% 2.83% -1.75% 2.94% 4.73% 2.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.73 29.77 22.74 26.04 19.80 25.45 19.34 41.96%
EPS 2.81 2.28 2.62 -1.57 2.72 4.39 2.39 11.38%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.9357 0.9476 0.9248 0.9053 0.9259 0.9272 0.8833 3.91%
Adjusted Per Share Value based on latest NOSH - 132,826
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.12 5.59 4.26 4.86 3.71 4.77 3.62 41.86%
EPS 0.53 0.43 0.49 -0.30 0.51 0.82 0.45 11.51%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.175 0.1778 0.1733 0.169 0.1736 0.1739 0.1655 3.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.68 0.83 0.76 0.87 0.92 1.01 1.38 -
P/RPS 2.08 2.79 3.34 3.34 4.65 3.97 7.13 -55.98%
P/EPS 24.20 36.40 29.01 -55.00 33.82 23.01 57.74 -43.96%
EY 4.13 2.75 3.45 -1.82 2.96 4.35 1.73 78.52%
DY 0.00 0.00 0.00 4.60 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.82 0.96 0.99 1.09 1.56 -39.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 28/08/07 06/06/07 27/02/07 28/11/06 24/08/06 30/05/06 -
Price 0.68 0.69 0.79 0.86 0.93 0.90 1.02 -
P/RPS 2.08 2.32 3.47 3.30 4.70 3.54 5.27 -46.16%
P/EPS 24.20 30.26 30.15 -54.37 34.19 20.50 42.68 -31.47%
EY 4.13 3.30 3.32 -1.84 2.92 4.88 2.34 45.99%
DY 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.85 0.95 1.00 0.97 1.15 -26.11%

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