[PENTA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 20.81%
YoY- -59.52%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 78,908 75,139 73,472 72,302 73,294 87,587 104,445 -17.09%
PBT -1,639 -2,116 -7,263 -24,966 -31,741 -30,731 -26,618 -84.48%
Tax 143 175 173 -423 -515 -1,021 -772 -
NP -1,496 -1,941 -7,090 -25,389 -32,256 -31,752 -27,390 -85.68%
-
NP to SH -1,744 -1,839 -7,219 -25,530 -32,237 -31,828 -27,390 -84.13%
-
Tax Rate - - - - - - - -
Total Cost 80,404 77,080 80,562 97,691 105,550 119,339 131,835 -28.14%
-
Net Worth 76,548 75,588 76,723 84,999 77,769 77,589 85,344 -7.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,548 75,588 76,723 84,999 77,769 77,589 85,344 -7.01%
NOSH 133,499 133,195 130,526 145,000 133,030 133,177 133,225 0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.90% -2.58% -9.65% -35.12% -44.01% -36.25% -26.22% -
ROE -2.28% -2.43% -9.41% -30.04% -41.45% -41.02% -32.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 59.11 56.41 56.29 49.86 55.10 65.77 78.40 -17.20%
EPS -1.31 -1.38 -5.53 -17.61 -24.23 -23.90 -20.56 -84.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5734 0.5675 0.5878 0.5862 0.5846 0.5826 0.6406 -7.14%
Adjusted Per Share Value based on latest NOSH - 145,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.09 10.56 10.33 10.16 10.30 12.31 14.68 -17.09%
EPS -0.25 -0.26 -1.01 -3.59 -4.53 -4.47 -3.85 -83.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1063 0.1079 0.1195 0.1093 0.1091 0.12 -7.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.39 0.19 0.17 0.15 0.09 0.12 -
P/RPS 0.51 0.69 0.34 0.34 0.27 0.14 0.15 126.61%
P/EPS -22.96 -28.25 -3.44 -0.97 -0.62 -0.38 -0.58 1069.37%
EY -4.35 -3.54 -29.11 -103.57 -161.55 -265.54 -171.33 -91.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.69 0.32 0.29 0.26 0.15 0.19 96.02%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 09/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.30 0.32 0.42 0.20 0.17 0.16 0.10 -
P/RPS 0.51 0.57 0.75 0.40 0.31 0.24 0.13 149.36%
P/EPS -22.96 -23.18 -7.59 -1.14 -0.70 -0.67 -0.49 1208.91%
EY -4.35 -4.31 -13.17 -88.03 -142.55 -149.37 -205.59 -92.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.71 0.34 0.29 0.27 0.16 119.88%

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