[PENTA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.83%
YoY- 19.93%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,316 64,252 82,441 78,006 120,864 151,476 114,833 -11.72%
PBT -265 2,857 -5,173 -9,713 -11,920 16,526 19,625 -
Tax -69 -26 -88 -54 -516 -2,828 -2,734 -45.81%
NP -334 2,830 -5,261 -9,768 -12,436 13,698 16,890 -
-
NP to SH 149 3,566 -5,521 -9,957 -12,436 13,698 16,890 -54.51%
-
Tax Rate - 0.91% - - - 17.11% 13.93% -
Total Cost 54,650 61,421 87,702 87,774 133,300 137,777 97,942 -9.25%
-
Net Worth 58,785 54,311 74,351 78,173 103,476 124,687 123,336 -11.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 58,785 54,311 74,351 78,173 103,476 124,687 123,336 -11.60%
NOSH 139,999 133,084 133,151 133,357 133,242 133,255 133,207 0.83%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.62% 4.41% -6.38% -12.52% -10.29% 9.04% 14.71% -
ROE 0.25% 6.57% -7.43% -12.74% -12.02% 10.99% 13.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.80 48.28 61.92 58.49 90.71 113.67 86.21 -12.44%
EPS 0.11 2.68 -4.15 -7.47 -9.33 10.28 12.68 -54.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4199 0.4081 0.5584 0.5862 0.7766 0.9357 0.9259 -12.33%
Adjusted Per Share Value based on latest NOSH - 145,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.64 9.03 11.59 10.97 16.99 21.30 16.14 -11.70%
EPS 0.02 0.50 -0.78 -1.40 -1.75 1.93 2.37 -54.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0764 0.1045 0.1099 0.1455 0.1753 0.1734 -11.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.21 0.18 0.30 0.17 0.34 0.68 0.92 -
P/RPS 0.54 0.37 0.48 0.29 0.37 0.60 1.07 -10.76%
P/EPS 196.88 6.72 -7.23 -2.28 -3.64 6.61 7.26 73.24%
EY 0.51 14.89 -13.82 -43.92 -27.45 15.12 13.78 -42.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.54 0.29 0.44 0.73 0.99 -10.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 12/11/12 21/11/11 18/11/10 09/11/09 24/11/08 15/11/07 28/11/06 -
Price 0.22 0.23 0.31 0.20 0.17 0.68 0.93 -
P/RPS 0.57 0.48 0.50 0.34 0.19 0.60 1.08 -10.09%
P/EPS 206.25 8.58 -7.48 -2.68 -1.82 6.61 7.33 74.31%
EY 0.48 11.65 -13.38 -37.33 -54.90 15.12 13.63 -42.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.56 0.34 0.22 0.73 1.00 -10.31%

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