[PENTA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 76.16%
YoY- -125.13%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 86,880 72,894 76,970 49,924 64,126 83,542 72,670 3.01%
PBT 10,890 3,862 4,804 -1,474 3,264 -3,788 -15,032 -
Tax -1,726 -666 -176 -102 -44 -112 -54 78.09%
NP 9,164 3,196 4,628 -1,576 3,220 -3,900 -15,086 -
-
NP to SH 10,004 1,050 4,178 -988 3,932 -4,100 -15,048 -
-
Tax Rate 15.85% 17.24% 3.66% - 1.35% - - -
Total Cost 77,716 69,698 72,342 51,500 60,906 87,442 87,756 -2.00%
-
Net Worth 66,479 58,032 56,283 55,528 53,706 76,329 77,850 -2.59%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 66,479 58,032 56,283 55,528 53,706 76,329 77,850 -2.59%
NOSH 133,386 134,615 133,057 133,513 132,837 133,116 133,168 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.55% 4.38% 6.01% -3.16% 5.02% -4.67% -20.76% -
ROE 15.05% 1.81% 7.42% -1.78% 7.32% -5.37% -19.33% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 65.13 54.15 57.85 37.39 48.27 62.76 54.57 2.99%
EPS 7.50 0.78 3.14 -0.74 2.96 -3.08 -11.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.4311 0.423 0.4159 0.4043 0.5734 0.5846 -2.62%
Adjusted Per Share Value based on latest NOSH - 132,195
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.21 10.25 10.82 7.02 9.02 11.74 10.22 3.00%
EPS 1.41 0.15 0.59 -0.14 0.55 -0.58 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0816 0.0791 0.0781 0.0755 0.1073 0.1094 -2.58%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.715 0.35 0.21 0.22 0.23 0.30 0.15 -
P/RPS 1.10 0.65 0.36 0.59 0.48 0.48 0.27 26.36%
P/EPS 9.53 44.87 6.69 -29.73 7.77 -9.74 -1.33 -
EY 10.49 2.23 14.95 -3.36 12.87 -10.27 -75.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.81 0.50 0.53 0.57 0.52 0.26 32.84%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 22/07/14 31/07/13 15/08/12 15/08/11 26/08/10 28/08/09 -
Price 0.865 0.37 0.21 0.21 0.19 0.30 0.17 -
P/RPS 1.33 0.68 0.36 0.56 0.39 0.48 0.31 27.45%
P/EPS 11.53 47.44 6.69 -28.38 6.42 -9.74 -1.50 -
EY 8.67 2.11 14.95 -3.52 15.58 -10.27 -66.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.86 0.50 0.50 0.47 0.52 0.29 34.78%

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