[PENTA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -37.9%
YoY- 522.87%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 134,894 86,880 72,894 76,970 49,924 64,126 83,542 8.30%
PBT 25,584 10,890 3,862 4,804 -1,474 3,264 -3,788 -
Tax -4,290 -1,726 -666 -176 -102 -44 -112 83.49%
NP 21,294 9,164 3,196 4,628 -1,576 3,220 -3,900 -
-
NP to SH 19,666 10,004 1,050 4,178 -988 3,932 -4,100 -
-
Tax Rate 16.77% 15.85% 17.24% 3.66% - 1.35% - -
Total Cost 113,600 77,716 69,698 72,342 51,500 60,906 87,442 4.45%
-
Net Worth 87,972 66,479 58,032 56,283 55,528 53,706 76,329 2.39%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 87,972 66,479 58,032 56,283 55,528 53,706 76,329 2.39%
NOSH 141,685 133,386 134,615 133,057 133,513 132,837 133,116 1.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.79% 10.55% 4.38% 6.01% -3.16% 5.02% -4.67% -
ROE 22.35% 15.05% 1.81% 7.42% -1.78% 7.32% -5.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.21 65.13 54.15 57.85 37.39 48.27 62.76 7.18%
EPS 13.88 7.50 0.78 3.14 -0.74 2.96 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6209 0.4984 0.4311 0.423 0.4159 0.4043 0.5734 1.33%
Adjusted Per Share Value based on latest NOSH - 131,290
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.96 12.21 10.25 10.82 7.02 9.02 11.74 8.30%
EPS 2.76 1.41 0.15 0.59 -0.14 0.55 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1237 0.0935 0.0816 0.0791 0.0781 0.0755 0.1073 2.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.78 0.715 0.35 0.21 0.22 0.23 0.30 -
P/RPS 0.82 1.10 0.65 0.36 0.59 0.48 0.48 9.32%
P/EPS 5.62 9.53 44.87 6.69 -29.73 7.77 -9.74 -
EY 17.79 10.49 2.23 14.95 -3.36 12.87 -10.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.43 0.81 0.50 0.53 0.57 0.52 15.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 04/08/16 30/07/15 22/07/14 31/07/13 15/08/12 15/08/11 26/08/10 -
Price 0.995 0.865 0.37 0.21 0.21 0.19 0.30 -
P/RPS 1.05 1.33 0.68 0.36 0.56 0.39 0.48 13.92%
P/EPS 7.17 11.53 47.44 6.69 -28.38 6.42 -9.74 -
EY 13.95 8.67 2.11 14.95 -3.52 15.58 -10.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.74 0.86 0.50 0.50 0.47 0.52 20.58%

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