[PENTA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 74.53%
YoY- 94.22%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 83,947 76,799 78,908 75,139 73,472 72,302 73,294 9.44%
PBT -26,186 -3,854 -1,639 -2,116 -7,263 -24,966 -31,741 -12.00%
Tax 298 145 143 175 173 -423 -515 -
NP -25,888 -3,709 -1,496 -1,941 -7,090 -25,389 -32,256 -13.60%
-
NP to SH -25,906 -3,892 -1,744 -1,839 -7,219 -25,530 -32,237 -13.52%
-
Tax Rate - - - - - - - -
Total Cost 109,835 80,508 80,404 77,080 80,562 97,691 105,550 2.68%
-
Net Worth 52,456 74,334 76,548 75,588 76,723 84,999 77,769 -23.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 52,456 74,334 76,548 75,588 76,723 84,999 77,769 -23.03%
NOSH 133,206 133,121 133,499 133,195 130,526 145,000 133,030 0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -30.84% -4.83% -1.90% -2.58% -9.65% -35.12% -44.01% -
ROE -49.39% -5.24% -2.28% -2.43% -9.41% -30.04% -41.45% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.02 57.69 59.11 56.41 56.29 49.86 55.10 9.33%
EPS -19.45 -2.92 -1.31 -1.38 -5.53 -17.61 -24.23 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3938 0.5584 0.5734 0.5675 0.5878 0.5862 0.5846 -23.10%
Adjusted Per Share Value based on latest NOSH - 133,195
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.80 10.80 11.09 10.56 10.33 10.16 10.30 9.46%
EPS -3.64 -0.55 -0.25 -0.26 -1.01 -3.59 -4.53 -13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.1045 0.1076 0.1063 0.1079 0.1195 0.1093 -23.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.27 0.30 0.30 0.39 0.19 0.17 0.15 -
P/RPS 0.43 0.52 0.51 0.69 0.34 0.34 0.27 36.25%
P/EPS -1.39 -10.26 -22.96 -28.25 -3.44 -0.97 -0.62 71.04%
EY -72.03 -9.75 -4.35 -3.54 -29.11 -103.57 -161.55 -41.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.52 0.69 0.32 0.29 0.26 91.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 26/08/10 27/05/10 25/02/10 09/11/09 28/08/09 -
Price 0.28 0.31 0.30 0.32 0.42 0.20 0.17 -
P/RPS 0.44 0.54 0.51 0.57 0.75 0.40 0.31 26.21%
P/EPS -1.44 -10.60 -22.96 -23.18 -7.59 -1.14 -0.70 61.53%
EY -69.46 -9.43 -4.35 -4.31 -13.17 -88.03 -142.55 -37.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.52 0.56 0.71 0.34 0.29 81.35%

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