[PENTA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 604.73%
YoY- 262.36%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 114,396 77,404 39,032 84,768 39,652 60,596 77,200 6.76%
PBT 16,952 5,696 -2,452 6,192 -5,128 2,032 -10,912 -
Tax -3,344 -4 -248 -48 -120 -44 -44 105.67%
NP 13,608 5,692 -2,700 6,144 -5,248 1,988 -10,956 -
-
NP to SH 12,676 7,004 -4,328 6,728 -4,144 2,356 -10,336 -
-
Tax Rate 19.73% 0.07% - 0.78% - 2.17% - -
Total Cost 100,788 71,712 41,732 78,624 44,900 58,608 88,156 2.25%
-
Net Worth 79,005 63,356 55,956 55,692 54,722 53,009 75,588 0.73%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 79,005 63,356 55,956 55,692 54,722 53,009 75,588 0.73%
NOSH 137,186 133,664 133,580 133,492 132,820 133,863 133,195 0.49%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.90% 7.35% -6.92% 7.25% -13.24% 3.28% -14.19% -
ROE 16.04% 11.05% -7.73% 12.08% -7.57% 4.44% -13.67% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 83.39 57.91 29.22 63.50 29.85 45.27 57.96 6.24%
EPS 9.24 5.24 -3.24 5.04 -3.12 1.76 -7.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5759 0.474 0.4189 0.4172 0.412 0.396 0.5675 0.24%
Adjusted Per Share Value based on latest NOSH - 133,492
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.08 10.88 5.49 11.92 5.57 8.52 10.85 6.77%
EPS 1.78 0.98 -0.61 0.95 -0.58 0.33 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.0891 0.0787 0.0783 0.0769 0.0745 0.1063 0.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.575 0.58 0.22 0.21 0.25 0.25 0.39 -
P/RPS 0.69 1.00 0.75 0.33 0.84 0.55 0.67 0.49%
P/EPS 6.22 11.07 -6.79 4.17 -8.01 14.20 -5.03 -
EY 16.07 9.03 -14.73 24.00 -12.48 7.04 -19.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.22 0.53 0.50 0.61 0.63 0.69 6.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 21/04/16 24/04/15 24/04/14 29/04/13 23/05/12 23/05/11 27/05/10 -
Price 0.665 0.68 0.235 0.19 0.23 0.23 0.32 -
P/RPS 0.80 1.17 0.80 0.30 0.77 0.51 0.55 6.43%
P/EPS 7.20 12.98 -7.25 3.77 -7.37 13.07 -4.12 -
EY 13.89 7.71 -13.79 26.53 -13.57 7.65 -24.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.43 0.56 0.46 0.56 0.58 0.56 12.72%

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