[PENTA] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -565.62%
YoY- -258.86%
Quarter Report
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 70,304 74,240 79,796 83,947 76,799 78,908 75,139 -4.33%
PBT -20,162 -22,660 -22,950 -26,186 -3,854 -1,639 -2,116 348.83%
Tax 344 332 298 298 145 143 175 56.85%
NP -19,818 -22,328 -22,652 -25,888 -3,709 -1,496 -1,941 369.97%
-
NP to SH -19,089 -21,891 -22,733 -25,906 -3,892 -1,744 -1,839 375.17%
-
Tax Rate - - - - - - - -
Total Cost 90,122 96,568 102,448 109,835 80,508 80,404 77,080 10.97%
-
Net Worth 54,824 54,011 53,009 52,456 74,334 76,548 75,588 -19.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 54,824 54,011 53,009 52,456 74,334 76,548 75,588 -19.25%
NOSH 134,339 133,592 133,863 133,206 133,121 133,499 133,195 0.57%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -28.19% -30.08% -28.39% -30.84% -4.83% -1.90% -2.58% -
ROE -34.82% -40.53% -42.88% -49.39% -5.24% -2.28% -2.43% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 52.33 55.57 59.61 63.02 57.69 59.11 56.41 -4.87%
EPS -14.21 -16.39 -16.98 -19.45 -2.92 -1.31 -1.38 372.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4081 0.4043 0.396 0.3938 0.5584 0.5734 0.5675 -19.71%
Adjusted Per Share Value based on latest NOSH - 133,206
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.88 10.44 11.22 11.80 10.80 11.09 10.56 -4.33%
EPS -2.68 -3.08 -3.20 -3.64 -0.55 -0.25 -0.26 372.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0771 0.0759 0.0745 0.0737 0.1045 0.1076 0.1063 -19.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.18 0.23 0.25 0.27 0.30 0.30 0.39 -
P/RPS 0.34 0.41 0.42 0.43 0.52 0.51 0.69 -37.58%
P/EPS -1.27 -1.40 -1.47 -1.39 -10.26 -22.96 -28.25 -87.33%
EY -78.94 -71.25 -67.93 -72.03 -9.75 -4.35 -3.54 690.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.63 0.69 0.54 0.52 0.69 -25.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 15/08/11 23/05/11 24/02/11 18/11/10 26/08/10 27/05/10 -
Price 0.23 0.19 0.23 0.28 0.31 0.30 0.32 -
P/RPS 0.44 0.34 0.39 0.44 0.54 0.51 0.57 -15.83%
P/EPS -1.62 -1.16 -1.35 -1.44 -10.60 -22.96 -23.18 -83.00%
EY -61.78 -86.24 -73.84 -69.46 -9.43 -4.35 -4.31 489.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.58 0.71 0.56 0.52 0.56 0.00%

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