[PENTA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 124.26%
YoY- -74.87%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 204,766 134,894 86,880 72,894 76,970 49,924 64,126 21.32%
PBT 42,218 25,584 10,890 3,862 4,804 -1,474 3,264 53.15%
Tax -4,596 -4,290 -1,726 -666 -176 -102 -44 116.86%
NP 37,622 21,294 9,164 3,196 4,628 -1,576 3,220 50.58%
-
NP to SH 35,624 19,666 10,004 1,050 4,178 -988 3,932 44.33%
-
Tax Rate 10.89% 16.77% 15.85% 17.24% 3.66% - 1.35% -
Total Cost 167,144 113,600 77,716 69,698 72,342 51,500 60,906 18.30%
-
Net Worth 125,006 87,972 66,479 58,032 56,283 55,528 53,706 15.10%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 125,006 87,972 66,479 58,032 56,283 55,528 53,706 15.10%
NOSH 146,600 141,685 133,386 134,615 133,057 133,513 132,837 1.65%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 18.37% 15.79% 10.55% 4.38% 6.01% -3.16% 5.02% -
ROE 28.50% 22.35% 15.05% 1.81% 7.42% -1.78% 7.32% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 139.68 95.21 65.13 54.15 57.85 37.39 48.27 19.35%
EPS 24.30 13.88 7.50 0.78 3.14 -0.74 2.96 41.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8527 0.6209 0.4984 0.4311 0.423 0.4159 0.4043 13.23%
Adjusted Per Share Value based on latest NOSH - 132,809
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 28.79 18.96 12.21 10.25 10.82 7.02 9.02 21.31%
EPS 5.01 2.76 1.41 0.15 0.59 -0.14 0.55 44.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1757 0.1237 0.0935 0.0816 0.0791 0.0781 0.0755 15.10%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.76 0.78 0.715 0.35 0.21 0.22 0.23 -
P/RPS 2.69 0.82 1.10 0.65 0.36 0.59 0.48 33.24%
P/EPS 15.47 5.62 9.53 44.87 6.69 -29.73 7.77 12.15%
EY 6.46 17.79 10.49 2.23 14.95 -3.36 12.87 -10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 1.26 1.43 0.81 0.50 0.53 0.57 40.59%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 04/08/16 30/07/15 22/07/14 31/07/13 15/08/12 15/08/11 -
Price 4.87 0.995 0.865 0.37 0.21 0.21 0.19 -
P/RPS 3.49 1.05 1.33 0.68 0.36 0.56 0.39 44.03%
P/EPS 20.04 7.17 11.53 47.44 6.69 -28.38 6.42 20.87%
EY 4.99 13.95 8.67 2.11 14.95 -3.52 15.58 -17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.71 1.60 1.74 0.86 0.50 0.50 0.47 51.56%

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