[PENTA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -86.79%
YoY- 100.87%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 15,775 16,125 20,061 22,170 23,162 43,550 26,398 -8.21%
PBT 538 514 -1,984 231 -6,544 4,222 4,311 -29.28%
Tax -1 1 -11 -13 -105 -483 -684 -66.27%
NP 537 515 -1,995 218 -6,649 3,739 3,627 -27.24%
-
NP to SH 606 712 -2,090 58 -6,649 3,739 3,627 -25.76%
-
Tax Rate 0.19% -0.19% - 5.63% - 11.44% 15.87% -
Total Cost 15,238 15,610 22,056 21,952 29,811 39,811 22,771 -6.47%
-
Net Worth 56,546 54,824 74,334 84,999 103,479 124,504 123,464 -12.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 56,546 54,824 74,334 84,999 103,479 124,504 123,464 -12.19%
NOSH 134,666 134,339 133,121 145,000 133,246 133,060 133,345 0.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.40% 3.19% -9.94% 0.98% -28.71% 8.59% 13.74% -
ROE 1.07% 1.30% -2.81% 0.07% -6.43% 3.00% 2.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.71 12.00 15.07 15.29 17.38 32.73 19.80 -8.37%
EPS 0.45 0.53 -1.57 0.04 -4.99 2.81 2.72 -25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4199 0.4081 0.5584 0.5862 0.7766 0.9357 0.9259 -12.33%
Adjusted Per Share Value based on latest NOSH - 145,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.22 2.27 2.82 3.12 3.26 6.12 3.71 -8.19%
EPS 0.09 0.10 -0.29 0.01 -0.93 0.53 0.51 -25.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0771 0.1045 0.1195 0.1455 0.175 0.1736 -12.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.21 0.18 0.30 0.17 0.34 0.68 0.92 -
P/RPS 1.79 1.50 1.99 1.11 1.96 2.08 4.65 -14.69%
P/EPS 46.67 33.96 -19.11 425.00 -6.81 24.20 33.82 5.50%
EY 2.14 2.94 -5.23 0.24 -14.68 4.13 2.96 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.54 0.29 0.44 0.73 0.99 -10.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 12/11/12 21/11/11 18/11/10 09/11/09 24/11/08 15/11/07 28/11/06 -
Price 0.22 0.23 0.31 0.20 0.17 0.68 0.93 -
P/RPS 1.88 1.92 2.06 1.31 0.98 2.08 4.70 -14.15%
P/EPS 48.89 43.40 -19.75 500.00 -3.41 24.20 34.19 6.13%
EY 2.05 2.30 -5.06 0.20 -29.35 4.13 2.92 -5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.56 0.34 0.22 0.73 1.00 -10.31%

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