[PENTA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 327.59%
YoY- 101.37%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 20,061 22,471 19,300 14,967 22,170 18,702 17,633 8.97%
PBT -1,984 834 -2,728 24 231 357 -7,875 -60.07%
Tax -11 -45 -11 212 -13 -13 -13 -10.53%
NP -1,995 789 -2,739 236 218 344 -7,888 -59.97%
-
NP to SH -2,090 534 -2,584 248 58 439 -7,964 -58.97%
-
Tax Rate - 5.40% - -883.33% 5.63% 3.64% - -
Total Cost 22,056 21,682 22,039 14,731 21,952 18,358 25,521 -9.26%
-
Net Worth 74,334 76,548 75,588 76,723 84,999 77,769 77,589 -2.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 74,334 76,548 75,588 76,723 84,999 77,769 77,589 -2.81%
NOSH 133,121 133,499 133,195 130,526 145,000 133,030 133,177 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -9.94% 3.51% -14.19% 1.58% 0.98% 1.84% -44.73% -
ROE -2.81% 0.70% -3.42% 0.32% 0.07% 0.56% -10.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.07 16.83 14.49 11.47 15.29 14.06 13.24 9.00%
EPS -1.57 0.40 -1.94 0.19 0.04 0.33 -5.98 -58.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5584 0.5734 0.5675 0.5878 0.5862 0.5846 0.5826 -2.78%
Adjusted Per Share Value based on latest NOSH - 130,526
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.82 3.16 2.71 2.10 3.12 2.63 2.48 8.93%
EPS -0.29 0.08 -0.36 0.03 0.01 0.06 -1.12 -59.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1076 0.1063 0.1079 0.1195 0.1093 0.1091 -2.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.30 0.30 0.39 0.19 0.17 0.15 0.09 -
P/RPS 1.99 1.78 2.69 1.66 1.11 1.07 0.68 104.46%
P/EPS -19.11 75.00 -20.10 100.00 425.00 45.45 -1.51 442.23%
EY -5.23 1.33 -4.97 1.00 0.24 2.20 -66.44 -81.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.69 0.32 0.29 0.26 0.15 134.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 27/05/10 25/02/10 09/11/09 28/08/09 28/05/09 -
Price 0.31 0.30 0.32 0.42 0.20 0.17 0.16 -
P/RPS 2.06 1.78 2.21 3.66 1.31 1.21 1.21 42.53%
P/EPS -19.75 75.00 -16.49 221.05 500.00 51.52 -2.68 278.23%
EY -5.06 1.33 -6.06 0.45 0.20 1.94 -37.38 -73.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.56 0.71 0.34 0.29 0.27 62.56%

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