[PENTA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -338.45%
YoY- -166.28%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 19,256 22,293 16,698 16,159 15,049 22,115 14,967 4.28%
PBT 2,411 3,109 1,053 -1,884 164 -22,308 24 115.53%
Tax -763 -582 -829 0 1,752 365 212 -
NP 1,648 2,527 224 -1,884 1,916 -21,943 236 38.23%
-
NP to SH 1,482 2,114 272 -1,445 2,180 -21,766 248 34.69%
-
Tax Rate 31.65% 18.72% 78.73% - -1,068.29% - -883.33% -
Total Cost 17,608 19,766 16,474 18,043 13,133 44,058 14,731 3.01%
-
Net Worth 73,966 61,438 58,058 54,294 56,148 52,456 76,723 -0.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 73,966 61,438 58,058 54,294 56,148 52,456 76,723 -0.60%
NOSH 133,513 132,955 135,999 133,796 132,926 133,206 130,526 0.37%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.56% 11.34% 1.34% -11.66% 12.73% -99.22% 1.58% -
ROE 2.00% 3.44% 0.47% -2.66% 3.88% -41.49% 0.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.42 16.77 12.28 12.08 11.32 16.60 11.47 3.88%
EPS 1.11 1.59 0.20 -1.08 1.64 -16.34 0.19 34.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.554 0.4621 0.4269 0.4058 0.4224 0.3938 0.5878 -0.98%
Adjusted Per Share Value based on latest NOSH - 133,796
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.71 3.13 2.35 2.27 2.12 3.11 2.10 4.33%
EPS 0.21 0.30 0.04 -0.20 0.31 -3.06 0.03 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.0864 0.0816 0.0763 0.0789 0.0737 0.1079 -0.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.72 0.375 0.215 0.20 0.25 0.27 0.19 -
P/RPS 4.99 2.24 1.75 1.66 2.21 1.63 1.66 20.12%
P/EPS 64.86 23.58 107.50 -18.52 15.24 -1.65 100.00 -6.95%
EY 1.54 4.24 0.93 -5.40 6.56 -60.52 1.00 7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.81 0.50 0.49 0.59 0.69 0.32 26.30%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 16/02/15 24/02/14 26/02/13 23/02/12 24/02/11 25/02/10 -
Price 0.71 0.49 0.22 0.205 0.25 0.28 0.42 -
P/RPS 4.92 2.92 1.79 1.70 2.21 1.69 3.66 5.05%
P/EPS 63.96 30.82 110.00 -18.98 15.24 -1.71 221.05 -18.66%
EY 1.56 3.24 0.91 -5.27 6.56 -58.36 0.45 23.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.06 0.52 0.51 0.59 0.71 0.71 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