[PENTA] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -73.49%
YoY- 80.98%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 118,760 99,383 47,572 28,599 19,351 9,758 21,192 33.25%
PBT 33,146 16,488 9,341 4,238 1,424 -613 1,548 66.60%
Tax -2,411 -1,434 -846 -836 -1 -62 -12 141.91%
NP 30,735 15,054 8,495 3,402 1,423 -675 1,536 64.73%
-
NP to SH 19,564 7,227 7,538 3,169 1,751 -1,082 1,682 50.49%
-
Tax Rate 7.27% 8.70% 9.06% 19.73% 0.07% - 0.78% -
Total Cost 88,025 84,329 39,077 25,197 17,928 10,433 19,656 28.37%
-
Net Worth 375,786 306,359 115,797 79,005 63,356 55,956 55,692 37.44%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 375,786 306,359 115,797 79,005 63,356 55,956 55,692 37.44%
NOSH 316,585 316,585 146,653 137,186 133,664 133,580 133,492 15.47%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 25.88% 15.15% 17.86% 11.90% 7.35% -6.92% 7.25% -
ROE 5.21% 2.36% 6.51% 4.01% 2.76% -1.93% 3.02% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.51 31.39 32.44 20.85 14.48 7.30 15.88 15.39%
EPS 6.18 2.28 5.14 2.31 1.31 -0.81 1.26 30.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.187 0.9677 0.7896 0.5759 0.474 0.4189 0.4172 19.02%
Adjusted Per Share Value based on latest NOSH - 137,186
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.67 13.95 6.68 4.01 2.72 1.37 2.98 33.21%
EPS 2.75 1.01 1.06 0.44 0.25 -0.15 0.24 50.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5276 0.4301 0.1626 0.1109 0.0889 0.0786 0.0782 37.44%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.51 2.19 2.78 0.575 0.58 0.22 0.21 -
P/RPS 9.36 6.98 8.57 2.76 4.01 3.01 1.32 38.58%
P/EPS 56.80 95.93 54.09 24.89 44.27 -27.16 16.67 22.65%
EY 1.76 1.04 1.85 4.02 2.26 -3.68 6.00 -18.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.26 3.52 1.00 1.22 0.53 0.50 34.48%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 22/05/18 09/05/17 21/04/16 24/04/15 24/04/14 29/04/13 -
Price 4.20 2.31 3.50 0.665 0.68 0.235 0.19 -
P/RPS 11.20 7.36 10.79 3.19 4.70 3.22 1.20 45.07%
P/EPS 67.96 101.19 68.09 28.79 51.91 -29.01 15.08 28.50%
EY 1.47 0.99 1.47 3.47 1.93 -3.45 6.63 -22.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 2.39 4.43 1.15 1.43 0.56 0.46 40.48%

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