[PENTA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -55.98%
YoY- -65.95%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 121,290 141,678 148,419 144,249 148,200 131,048 125,261 -2.11%
PBT -20,346 -9,580 -7,157 989 10,336 10,425 13,175 -
Tax 4,342 3,964 3,736 2,609 -2,162 -2,363 -2,300 -
NP -16,004 -5,616 -3,421 3,598 8,174 8,062 10,875 -
-
NP to SH -16,004 -5,616 -3,421 3,598 8,174 8,062 10,875 -
-
Tax Rate - - - -263.80% 20.92% 22.67% 17.46% -
Total Cost 137,294 147,294 151,840 140,651 140,026 122,986 114,386 12.90%
-
Net Worth 103,479 114,745 114,322 123,221 124,504 126,471 123,294 -10.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,313 5,313 5,313 5,313 5,313 5,313 5,313 0.00%
Div Payout % 0.00% 0.00% 0.00% 147.68% 65.00% 65.90% 48.86% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 103,479 114,745 114,322 123,221 124,504 126,471 123,294 -10.99%
NOSH 133,246 132,500 133,056 132,839 133,060 133,464 133,320 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -13.19% -3.96% -2.30% 2.49% 5.52% 6.15% 8.68% -
ROE -15.47% -4.89% -2.99% 2.92% 6.57% 6.37% 8.82% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 91.03 106.93 111.55 108.59 111.38 98.19 93.95 -2.07%
EPS -12.01 -4.24 -2.57 2.71 6.14 6.04 8.16 -
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.7766 0.866 0.8592 0.9276 0.9357 0.9476 0.9248 -10.96%
Adjusted Per Share Value based on latest NOSH - 132,839
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.05 19.92 20.87 20.28 20.83 18.42 17.61 -2.12%
EPS -2.25 -0.79 -0.48 0.51 1.15 1.13 1.53 -
DPS 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.00%
NAPS 0.1455 0.1613 0.1607 0.1732 0.175 0.1778 0.1733 -10.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.50 0.47 0.64 0.68 0.83 0.76 -
P/RPS 0.37 0.47 0.42 0.59 0.61 0.85 0.81 -40.60%
P/EPS -2.83 -11.80 -18.28 23.63 11.07 13.74 9.32 -
EY -35.33 -8.48 -5.47 4.23 9.03 7.28 10.73 -
DY 11.76 8.00 8.51 6.25 5.88 4.82 5.26 70.73%
P/NAPS 0.44 0.58 0.55 0.69 0.73 0.88 0.82 -33.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 26/05/08 25/02/08 15/11/07 28/08/07 06/06/07 -
Price 0.17 0.40 0.51 0.58 0.68 0.69 0.79 -
P/RPS 0.19 0.37 0.46 0.53 0.61 0.70 0.84 -62.77%
P/EPS -1.42 -9.44 -19.84 21.41 11.07 11.42 9.68 -
EY -70.65 -10.60 -5.04 4.67 9.03 8.75 10.33 -
DY 23.53 10.00 7.84 6.90 5.88 5.80 5.06 177.82%
P/NAPS 0.22 0.46 0.59 0.63 0.73 0.73 0.85 -59.28%

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