[PENTA] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -281.47%
YoY- -164.33%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 190,288 114,396 77,404 39,032 84,768 39,652 60,596 20.99%
PBT 37,364 16,952 5,696 -2,452 6,192 -5,128 2,032 62.39%
Tax -3,384 -3,344 -4 -248 -48 -120 -44 106.08%
NP 33,980 13,608 5,692 -2,700 6,144 -5,248 1,988 60.42%
-
NP to SH 30,152 12,676 7,004 -4,328 6,728 -4,144 2,356 52.88%
-
Tax Rate 9.06% 19.73% 0.07% - 0.78% - 2.17% -
Total Cost 156,308 100,788 71,712 41,732 78,624 44,900 58,608 17.74%
-
Net Worth 115,797 79,005 63,356 55,956 55,692 54,722 53,009 13.89%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 115,797 79,005 63,356 55,956 55,692 54,722 53,009 13.89%
NOSH 146,653 137,186 133,664 133,580 133,492 132,820 133,863 1.53%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 17.86% 11.90% 7.35% -6.92% 7.25% -13.24% 3.28% -
ROE 26.04% 16.04% 11.05% -7.73% 12.08% -7.57% 4.44% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 129.75 83.39 57.91 29.22 63.50 29.85 45.27 19.16%
EPS 20.56 9.24 5.24 -3.24 5.04 -3.12 1.76 50.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7896 0.5759 0.474 0.4189 0.4172 0.412 0.396 12.17%
Adjusted Per Share Value based on latest NOSH - 133,580
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.75 16.08 10.88 5.49 11.92 5.57 8.52 20.98%
EPS 4.24 1.78 0.98 -0.61 0.95 -0.58 0.33 52.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1628 0.1111 0.0891 0.0787 0.0783 0.0769 0.0745 13.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.78 0.575 0.58 0.22 0.21 0.25 0.25 -
P/RPS 2.14 0.69 1.00 0.75 0.33 0.84 0.55 25.38%
P/EPS 13.52 6.22 11.07 -6.79 4.17 -8.01 14.20 -0.81%
EY 7.40 16.07 9.03 -14.73 24.00 -12.48 7.04 0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 1.00 1.22 0.53 0.50 0.61 0.63 33.17%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 09/05/17 21/04/16 24/04/15 24/04/14 29/04/13 23/05/12 23/05/11 -
Price 3.50 0.665 0.68 0.235 0.19 0.23 0.23 -
P/RPS 2.70 0.80 1.17 0.80 0.30 0.77 0.51 31.98%
P/EPS 17.02 7.20 12.98 -7.25 3.77 -7.37 13.07 4.49%
EY 5.87 13.89 7.71 -13.79 26.53 -13.57 7.65 -4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 1.15 1.43 0.56 0.46 0.56 0.58 40.29%

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