[PENTA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 102.71%
YoY- 122.79%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,049 16,125 16,915 15,149 22,115 20,061 22,471 -23.39%
PBT 164 514 1,124 508 -22,308 -1,984 834 -66.08%
Tax 1,752 1 -11 -11 365 -11 -45 -
NP 1,916 515 1,113 497 -21,943 -1,995 789 80.37%
-
NP to SH 2,180 712 1,376 589 -21,766 -2,090 534 154.77%
-
Tax Rate -1,068.29% -0.19% 0.98% 2.17% - - 5.40% -
Total Cost 13,133 15,610 15,802 14,652 44,058 22,056 21,682 -28.34%
-
Net Worth 56,148 54,824 54,011 53,009 52,456 74,334 76,548 -18.62%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 56,148 54,824 54,011 53,009 52,456 74,334 76,548 -18.62%
NOSH 132,926 134,339 133,592 133,863 133,206 133,121 133,499 -0.28%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.73% 3.19% 6.58% 3.28% -99.22% -9.94% 3.51% -
ROE 3.88% 1.30% 2.55% 1.11% -41.49% -2.81% 0.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.32 12.00 12.66 11.32 16.60 15.07 16.83 -23.17%
EPS 1.64 0.53 1.03 0.44 -16.34 -1.57 0.40 155.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4224 0.4081 0.4043 0.396 0.3938 0.5584 0.5734 -18.38%
Adjusted Per Share Value based on latest NOSH - 133,863
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.12 2.27 2.38 2.13 3.11 2.82 3.16 -23.30%
EPS 0.31 0.10 0.19 0.08 -3.06 -0.29 0.08 146.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.0771 0.0759 0.0745 0.0737 0.1045 0.1076 -18.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.18 0.23 0.25 0.27 0.30 0.30 -
P/RPS 2.21 1.50 1.82 2.21 1.63 1.99 1.78 15.47%
P/EPS 15.24 33.96 22.33 56.82 -1.65 -19.11 75.00 -65.33%
EY 6.56 2.94 4.48 1.76 -60.52 -5.23 1.33 188.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.57 0.63 0.69 0.54 0.52 8.75%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 21/11/11 15/08/11 23/05/11 24/02/11 18/11/10 26/08/10 -
Price 0.25 0.23 0.19 0.23 0.28 0.31 0.30 -
P/RPS 2.21 1.92 1.50 2.03 1.69 2.06 1.78 15.47%
P/EPS 15.24 43.40 18.45 52.27 -1.71 -19.75 75.00 -65.33%
EY 6.56 2.30 5.42 1.91 -58.36 -5.06 1.33 188.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.47 0.58 0.71 0.56 0.52 8.75%

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