[PENTA] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 8.19%
YoY- -47.53%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 28,437 35,212 31,867 18,869 27,018 21,674 20,009 26.32%
PBT 3,706 5,570 7,191 2,681 2,997 4,900 4,891 -16.84%
Tax -1,324 -606 -514 -409 -897 -809 -269 188.51%
NP 2,382 4,964 6,677 2,272 2,100 4,091 4,622 -35.64%
-
NP to SH 2,382 4,964 6,677 2,272 2,100 4,091 4,622 -35.64%
-
Tax Rate 35.73% 10.88% 7.15% 15.26% 29.93% 16.51% 5.50% -
Total Cost 26,055 30,248 25,190 16,597 24,918 17,583 15,387 41.93%
-
Net Worth 108,321 111,586 105,969 104,910 101,564 98,620 90,480 12.71%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,340 - - - 5,185 - - -
Div Payout % 224.18% - - - 246.91% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 108,321 111,586 105,969 104,910 101,564 98,620 90,480 12.71%
NOSH 133,500 133,333 133,228 132,865 129,629 128,244 81,660 38.65%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.38% 14.10% 20.95% 12.04% 7.77% 18.88% 23.10% -
ROE 2.20% 4.45% 6.30% 2.17% 2.07% 4.15% 5.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.30 26.41 23.92 14.20 20.84 16.90 24.50 -8.88%
EPS 1.79 3.73 5.08 1.71 1.62 3.19 5.66 -53.48%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8114 0.8369 0.7954 0.7896 0.7835 0.769 1.108 -18.70%
Adjusted Per Share Value based on latest NOSH - 132,865
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.00 4.95 4.48 2.65 3.80 3.05 2.81 26.46%
EPS 0.33 0.70 0.94 0.32 0.30 0.58 0.65 -36.28%
DPS 0.75 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.1523 0.1569 0.149 0.1475 0.1428 0.1386 0.1272 12.71%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 1.46 1.65 1.85 2.40 1.92 3.72 -
P/RPS 3.71 5.53 6.90 13.03 11.51 11.36 15.18 -60.80%
P/EPS 44.28 39.22 32.92 108.19 148.15 60.19 65.72 -23.08%
EY 2.26 2.55 3.04 0.92 0.67 1.66 1.52 30.17%
DY 5.06 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.97 1.74 2.07 2.34 3.06 2.50 3.36 -56.22%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 18/08/05 26/05/05 23/02/05 01/12/04 23/08/04 -
Price 1.21 1.00 1.50 1.70 1.94 2.00 3.30 -
P/RPS 5.68 3.79 6.27 11.97 9.31 11.83 13.47 -43.67%
P/EPS 67.81 26.86 29.93 99.42 119.75 62.70 58.30 10.56%
EY 1.47 3.72 3.34 1.01 0.84 1.60 1.72 -9.91%
DY 3.31 0.00 0.00 0.00 2.06 0.00 0.00 -
P/NAPS 1.49 1.19 1.89 2.15 2.48 2.60 2.98 -36.92%

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