[PENTA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -21.51%
YoY- 40.18%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 70,532 137,964 121,284 103,108 75,476 66,456 35,480 12.12%
PBT -31,500 -15,048 17,536 15,472 10,724 18,040 6,748 -
Tax -52 944 -3,564 -2,732 -1,636 -720 -684 -34.88%
NP -31,552 -14,104 13,972 12,740 9,088 17,320 6,064 -
-
NP to SH -31,856 -14,104 13,972 12,740 9,088 17,320 6,064 -
-
Tax Rate - - 20.32% 17.66% 15.26% 3.99% 10.14% -
Total Cost 102,084 152,068 107,312 90,368 66,388 49,136 29,416 23.02%
-
Net Worth 77,589 114,322 123,294 117,711 104,910 66,841 51,352 7.11%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 77,589 114,322 123,294 117,711 104,910 66,841 51,352 7.11%
NOSH 133,177 133,056 133,320 133,263 132,865 80,483 79,789 8.90%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -44.73% -10.22% 11.52% 12.36% 12.04% 26.06% 17.09% -
ROE -41.06% -12.34% 11.33% 10.82% 8.66% 25.91% 11.81% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 52.96 103.69 90.97 77.37 56.81 82.57 44.47 2.95%
EPS -23.92 -10.60 10.48 9.56 6.84 21.52 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5826 0.8592 0.9248 0.8833 0.7896 0.8305 0.6436 -1.64%
Adjusted Per Share Value based on latest NOSH - 133,263
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 9.92 19.40 17.05 14.50 10.61 9.34 4.99 12.12%
EPS -4.48 -1.98 1.96 1.79 1.28 2.43 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.1607 0.1733 0.1655 0.1475 0.094 0.0722 7.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.09 0.47 0.76 1.38 1.85 4.36 0.00 -
P/RPS 0.17 0.45 0.84 1.78 3.26 5.28 0.00 -
P/EPS -0.38 -4.43 7.25 14.44 27.05 20.26 0.00 -
EY -265.78 -22.55 13.79 6.93 3.70 4.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.55 0.82 1.56 2.34 5.25 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 26/05/08 06/06/07 30/05/06 26/05/05 31/05/04 22/07/03 -
Price 0.16 0.51 0.79 1.02 1.70 3.90 0.00 -
P/RPS 0.30 0.49 0.87 1.32 2.99 4.72 0.00 -
P/EPS -0.67 -4.81 7.54 10.67 24.85 18.12 0.00 -
EY -149.50 -20.78 13.27 9.37 4.02 5.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.59 0.85 1.15 2.15 4.70 0.00 -

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