[PENTA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -88.21%
YoY- -92.08%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 40,684 20,908 22,307 12,161 15,775 16,125 20,061 12.49%
PBT 8,377 6,826 2,439 463 538 514 -1,984 -
Tax -239 -766 -394 -149 -1 1 -11 66.96%
NP 8,138 6,060 2,045 314 537 515 -1,995 -
-
NP to SH 7,315 5,469 2,011 48 606 712 -2,090 -
-
Tax Rate 2.85% 11.22% 16.15% 32.18% 0.19% -0.19% - -
Total Cost 32,546 14,848 20,262 11,847 15,238 15,610 22,056 6.69%
-
Net Worth 98,334 71,950 59,437 51,023 56,546 54,824 74,334 4.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 98,334 71,950 59,437 51,023 56,546 54,824 74,334 4.76%
NOSH 146,593 133,390 133,178 120,000 134,666 134,339 133,121 1.61%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 20.00% 28.98% 9.17% 2.58% 3.40% 3.19% -9.94% -
ROE 7.44% 7.60% 3.38% 0.09% 1.07% 1.30% -2.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.75 15.67 16.75 10.13 11.71 12.00 15.07 10.70%
EPS 4.99 4.10 1.51 0.04 0.45 0.53 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6708 0.5394 0.4463 0.4252 0.4199 0.4081 0.5584 3.10%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.72 2.94 3.14 1.71 2.22 2.27 2.82 12.49%
EPS 1.03 0.77 0.28 0.01 0.09 0.10 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.1012 0.0836 0.0717 0.0795 0.0771 0.1045 4.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.30 0.775 0.40 0.21 0.21 0.18 0.30 -
P/RPS 4.68 4.94 2.39 2.07 1.79 1.50 1.99 15.30%
P/EPS 26.05 18.90 26.49 525.00 46.67 33.96 -19.11 -
EY 3.84 5.29 3.77 0.19 2.14 2.94 -5.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.44 0.90 0.49 0.50 0.44 0.54 23.73%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 05/11/15 06/11/14 07/11/13 12/11/12 21/11/11 18/11/10 -
Price 1.48 0.79 0.45 0.23 0.22 0.23 0.31 -
P/RPS 5.33 5.04 2.69 2.27 1.88 1.92 2.06 17.15%
P/EPS 29.66 19.27 29.80 575.00 48.89 43.40 -19.75 -
EY 3.37 5.19 3.36 0.17 2.05 2.30 -5.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.46 1.01 0.54 0.52 0.56 0.56 25.68%

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