[PENTA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -44.76%
YoY- 67.55%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 84,768 39,652 60,596 77,200 70,532 137,964 121,284 -5.79%
PBT 6,192 -5,128 2,032 -10,912 -31,500 -15,048 17,536 -15.91%
Tax -48 -120 -44 -44 -52 944 -3,564 -51.19%
NP 6,144 -5,248 1,988 -10,956 -31,552 -14,104 13,972 -12.78%
-
NP to SH 6,728 -4,144 2,356 -10,336 -31,856 -14,104 13,972 -11.45%
-
Tax Rate 0.78% - 2.17% - - - 20.32% -
Total Cost 78,624 44,900 58,608 88,156 102,084 152,068 107,312 -5.04%
-
Net Worth 55,692 54,722 53,009 75,588 77,589 114,322 123,294 -12.39%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 55,692 54,722 53,009 75,588 77,589 114,322 123,294 -12.39%
NOSH 133,492 132,820 133,863 133,195 133,177 133,056 133,320 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.25% -13.24% 3.28% -14.19% -44.73% -10.22% 11.52% -
ROE 12.08% -7.57% 4.44% -13.67% -41.06% -12.34% 11.33% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 63.50 29.85 45.27 57.96 52.96 103.69 90.97 -5.81%
EPS 5.04 -3.12 1.76 -7.76 -23.92 -10.60 10.48 -11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4172 0.412 0.396 0.5675 0.5826 0.8592 0.9248 -12.41%
Adjusted Per Share Value based on latest NOSH - 133,195
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.92 5.57 8.52 10.85 9.92 19.40 17.05 -5.78%
EPS 0.95 -0.58 0.33 -1.45 -4.48 -1.98 1.96 -11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0769 0.0745 0.1063 0.1091 0.1607 0.1733 -12.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.21 0.25 0.25 0.39 0.09 0.47 0.76 -
P/RPS 0.33 0.84 0.55 0.67 0.17 0.45 0.84 -14.40%
P/EPS 4.17 -8.01 14.20 -5.03 -0.38 -4.43 7.25 -8.79%
EY 24.00 -12.48 7.04 -19.90 -265.78 -22.55 13.79 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.63 0.69 0.15 0.55 0.82 -7.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/04/13 23/05/12 23/05/11 27/05/10 28/05/09 26/05/08 06/06/07 -
Price 0.19 0.23 0.23 0.32 0.16 0.51 0.79 -
P/RPS 0.30 0.77 0.51 0.55 0.30 0.49 0.87 -16.24%
P/EPS 3.77 -7.37 13.07 -4.12 -0.67 -4.81 7.54 -10.90%
EY 26.53 -13.57 7.65 -24.25 -149.50 -20.78 13.27 12.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.58 0.56 0.27 0.59 0.85 -9.71%

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