[PENTA] YoY Cumulative 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- -145.37%
YoY- -164.33%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 47,572 28,599 19,351 9,758 21,192 9,913 15,149 20.99%
PBT 9,341 4,238 1,424 -613 1,548 -1,282 508 62.39%
Tax -846 -836 -1 -62 -12 -30 -11 106.08%
NP 8,495 3,402 1,423 -675 1,536 -1,312 497 60.42%
-
NP to SH 7,538 3,169 1,751 -1,082 1,682 -1,036 589 52.88%
-
Tax Rate 9.06% 19.73% 0.07% - 0.78% - 2.17% -
Total Cost 39,077 25,197 17,928 10,433 19,656 11,225 14,652 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 6.51% 4.01% 2.76% -1.93% 3.02% -1.89% 1.11% -
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 32.44 20.85 14.48 7.30 15.88 7.46 11.32 19.16%
EPS 5.14 2.31 1.31 -0.81 1.26 -0.78 0.44 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 6.69 4.02 2.72 1.37 2.98 1.39 2.13 20.99%
EPS 1.06 0.45 0.25 -0.15 0.24 -0.15 0.08 53.76%
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 8.57 2.76 4.01 3.01 1.32 3.35 2.21 25.31%
P/EPS 54.09 24.89 44.27 -27.16 16.67 -32.05 56.82 -0.81%
EY 1.85 4.02 2.26 -3.68 6.00 -3.12 1.76 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 10.79 3.19 4.70 3.22 1.20 3.08 2.03 32.07%
P/EPS 68.09 28.79 51.91 -29.01 15.08 -29.49 52.27 4.50%
EY 1.47 3.47 1.93 -3.45 6.63 -3.39 1.91 -4.26%
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