[PENTA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -16.2%
YoY- -830.37%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 73,472 72,302 73,294 87,587 104,445 121,290 141,678 -35.37%
PBT -7,263 -24,966 -31,741 -30,731 -26,618 -20,346 -9,580 -16.81%
Tax 173 -423 -515 -1,021 -772 4,342 3,964 -87.53%
NP -7,090 -25,389 -32,256 -31,752 -27,390 -16,004 -5,616 16.76%
-
NP to SH -7,219 -25,530 -32,237 -31,828 -27,390 -16,004 -5,616 18.16%
-
Tax Rate - - - - - - - -
Total Cost 80,562 97,691 105,550 119,339 131,835 137,294 147,294 -33.04%
-
Net Worth 76,723 84,999 77,769 77,589 85,344 103,479 114,745 -23.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 5,313 5,313 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 76,723 84,999 77,769 77,589 85,344 103,479 114,745 -23.47%
NOSH 130,526 145,000 133,030 133,177 133,225 133,246 132,500 -0.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -9.65% -35.12% -44.01% -36.25% -26.22% -13.19% -3.96% -
ROE -9.41% -30.04% -41.45% -41.02% -32.09% -15.47% -4.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.29 49.86 55.10 65.77 78.40 91.03 106.93 -34.72%
EPS -5.53 -17.61 -24.23 -23.90 -20.56 -12.01 -4.24 19.31%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.5878 0.5862 0.5846 0.5826 0.6406 0.7766 0.866 -22.71%
Adjusted Per Share Value based on latest NOSH - 133,177
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.33 10.16 10.30 12.31 14.68 17.05 19.92 -35.37%
EPS -1.01 -3.59 -4.53 -4.47 -3.85 -2.25 -0.79 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.75 -
NAPS 0.1079 0.1195 0.1093 0.1091 0.12 0.1455 0.1613 -23.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.17 0.15 0.09 0.12 0.34 0.50 -
P/RPS 0.34 0.34 0.27 0.14 0.15 0.37 0.47 -19.36%
P/EPS -3.44 -0.97 -0.62 -0.38 -0.58 -2.83 -11.80 -55.93%
EY -29.11 -103.57 -161.55 -265.54 -171.33 -35.33 -8.48 127.05%
DY 0.00 0.00 0.00 0.00 0.00 11.76 8.00 -
P/NAPS 0.32 0.29 0.26 0.15 0.19 0.44 0.58 -32.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 09/11/09 28/08/09 28/05/09 27/02/09 24/11/08 28/08/08 -
Price 0.42 0.20 0.17 0.16 0.10 0.17 0.40 -
P/RPS 0.75 0.40 0.31 0.24 0.13 0.19 0.37 59.96%
P/EPS -7.59 -1.14 -0.70 -0.67 -0.49 -1.42 -9.44 -13.49%
EY -13.17 -88.03 -142.55 -149.37 -205.59 -70.65 -10.60 15.52%
DY 0.00 0.00 0.00 0.00 0.00 23.53 10.00 -
P/NAPS 0.71 0.34 0.29 0.27 0.16 0.22 0.46 33.45%

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