[PENTA] YoY 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- -75.8%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 38,848 24,089 26,689 17,293 15,049 16,915 22,471 9.54%
PBT 8,554 4,021 2,544 854 545 1,124 834 47.34%
Tax -1,309 -862 -271 -76 -21 -11 -45 75.27%
NP 7,245 3,159 2,273 778 524 1,113 789 44.65%
-
NP to SH 6,664 3,251 1,607 407 542 1,376 534 52.24%
-
Tax Rate 15.30% 21.44% 10.65% 8.90% 3.85% 0.98% 5.40% -
Total Cost 31,603 20,930 24,416 16,515 14,525 15,802 21,682 6.47%
-
Net Worth 90,539 66,405 57,254 55,535 54,979 54,011 76,548 2.83%
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 90,539 66,405 57,254 55,535 54,979 54,011 76,548 2.83%
NOSH 145,820 133,237 132,809 131,290 132,195 133,592 133,499 1.48%
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 18.65% 13.11% 8.52% 4.50% 3.48% 6.58% 3.51% -
ROE 7.36% 4.90% 2.81% 0.73% 0.99% 2.55% 0.70% -
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 26.64 18.08 20.10 13.17 11.38 12.66 16.83 7.94%
EPS 4.57 2.44 1.21 0.31 0.41 1.03 0.40 50.01%
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 5.46 3.39 3.75 2.43 2.12 2.38 3.16 9.53%
EPS 0.94 0.46 0.23 0.06 0.08 0.19 0.08 50.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.0934 0.0805 0.0781 0.0773 0.0759 0.1076 2.83%
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 2.93 3.95 1.74 1.59 1.93 1.82 1.78 8.65%
P/EPS 17.07 29.30 28.93 67.74 53.66 22.33 75.00 -21.84%
EY 5.86 3.41 3.46 1.48 1.86 4.48 1.33 28.00%
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 3.73 4.78 1.84 1.59 1.84 1.50 1.78 13.10%
P/EPS 21.77 35.45 30.58 67.74 51.22 18.45 75.00 -18.61%
EY 4.59 2.82 3.27 1.48 1.95 5.42 1.33 22.90%
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