[PENTA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 24.2%
YoY- 522.87%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 67,447 43,440 36,447 38,485 24,962 32,063 41,771 8.30%
PBT 12,792 5,445 1,931 2,402 -737 1,632 -1,894 -
Tax -2,145 -863 -333 -88 -51 -22 -56 83.49%
NP 10,647 4,582 1,598 2,314 -788 1,610 -1,950 -
-
NP to SH 9,833 5,002 525 2,089 -494 1,966 -2,050 -
-
Tax Rate 16.77% 15.85% 17.24% 3.66% - 1.35% - -
Total Cost 56,800 38,858 34,849 36,171 25,750 30,453 43,721 4.45%
-
Net Worth 87,972 66,479 58,032 56,283 55,528 53,706 76,329 2.39%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 87,972 66,479 58,032 56,283 55,528 53,706 76,329 2.39%
NOSH 141,685 133,386 134,615 133,057 133,513 132,837 133,116 1.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.79% 10.55% 4.38% 6.01% -3.16% 5.02% -4.67% -
ROE 11.18% 7.52% 0.90% 3.71% -0.89% 3.66% -2.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 47.60 32.57 27.07 28.92 18.70 24.14 31.38 7.18%
EPS 6.94 3.75 0.39 1.57 -0.37 1.48 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6209 0.4984 0.4311 0.423 0.4159 0.4043 0.5734 1.33%
Adjusted Per Share Value based on latest NOSH - 131,290
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.48 6.11 5.12 5.41 3.51 4.51 5.87 8.30%
EPS 1.38 0.70 0.07 0.29 -0.07 0.28 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1237 0.0935 0.0816 0.0791 0.0781 0.0755 0.1073 2.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.78 0.715 0.35 0.21 0.22 0.23 0.30 -
P/RPS 1.64 2.20 1.29 0.73 1.18 0.95 0.96 9.32%
P/EPS 11.24 19.07 89.74 13.38 -59.46 15.54 -19.48 -
EY 8.90 5.24 1.11 7.48 -1.68 6.43 -5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.43 0.81 0.50 0.53 0.57 0.52 15.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 04/08/16 30/07/15 22/07/14 31/07/13 15/08/12 15/08/11 26/08/10 -
Price 0.995 0.865 0.37 0.21 0.21 0.19 0.30 -
P/RPS 2.09 2.66 1.37 0.73 1.12 0.79 0.96 13.83%
P/EPS 14.34 23.07 94.87 13.38 -56.76 12.84 -19.48 -
EY 6.97 4.34 1.05 7.48 -1.76 7.79 -5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.74 0.86 0.50 0.50 0.47 0.52 20.58%

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