[PENTA] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -38.06%
YoY- -26.93%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 22,170 23,162 43,550 26,398 35,212 21,674 16,698 4.83%
PBT 231 -6,544 4,222 4,311 5,570 4,900 4,189 -38.27%
Tax -13 -105 -483 -684 -606 -809 -259 -39.23%
NP 218 -6,649 3,739 3,627 4,964 4,091 3,930 -38.21%
-
NP to SH 58 -6,649 3,739 3,627 4,964 4,091 3,930 -50.44%
-
Tax Rate 5.63% - 11.44% 15.87% 10.88% 16.51% 6.18% -
Total Cost 21,952 29,811 39,811 22,771 30,248 17,583 12,768 9.44%
-
Net Worth 84,999 103,479 124,504 123,464 111,586 98,620 58,461 6.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 84,999 103,479 124,504 123,464 111,586 98,620 58,461 6.43%
NOSH 145,000 133,246 133,060 133,345 133,333 128,244 80,040 10.40%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.98% -28.71% 8.59% 13.74% 14.10% 18.88% 23.54% -
ROE 0.07% -6.43% 3.00% 2.94% 4.45% 4.15% 6.72% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 15.29 17.38 32.73 19.80 26.41 16.90 20.86 -5.04%
EPS 0.04 -4.99 2.81 2.72 3.73 3.19 4.91 -55.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5862 0.7766 0.9357 0.9259 0.8369 0.769 0.7304 -3.59%
Adjusted Per Share Value based on latest NOSH - 133,345
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.12 3.26 6.12 3.71 4.95 3.05 2.35 4.83%
EPS 0.01 -0.93 0.53 0.51 0.70 0.58 0.55 -48.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1455 0.175 0.1736 0.1569 0.1386 0.0822 6.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.17 0.34 0.68 0.92 1.46 1.92 2.92 -
P/RPS 1.11 1.96 2.08 4.65 5.53 11.36 14.00 -34.43%
P/EPS 425.00 -6.81 24.20 33.82 39.22 60.19 59.47 38.74%
EY 0.24 -14.68 4.13 2.96 2.55 1.66 1.68 -27.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.44 0.73 0.99 1.74 2.50 4.00 -35.40%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 09/11/09 24/11/08 15/11/07 28/11/06 28/11/05 01/12/04 17/11/03 -
Price 0.20 0.17 0.68 0.93 1.00 2.00 3.02 -
P/RPS 1.31 0.98 2.08 4.70 3.79 11.83 14.48 -32.97%
P/EPS 500.00 -3.41 24.20 34.19 26.86 62.70 61.51 41.75%
EY 0.20 -29.35 4.13 2.92 3.72 1.60 1.63 -29.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.73 1.00 1.19 2.60 4.13 -34.01%

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