[PENTA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 466.67%
YoY- 118.82%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 43,808 19,256 22,293 16,698 16,159 15,049 22,115 12.05%
PBT 7,669 2,411 3,109 1,053 -1,884 164 -22,308 -
Tax 3,131 -763 -582 -829 0 1,752 365 43.02%
NP 10,800 1,648 2,527 224 -1,884 1,916 -21,943 -
-
NP to SH 9,880 1,482 2,114 272 -1,445 2,180 -21,766 -
-
Tax Rate -40.83% 31.65% 18.72% 78.73% - -1,068.29% - -
Total Cost 33,008 17,608 19,766 16,474 18,043 13,133 44,058 -4.69%
-
Net Worth 108,269 73,966 61,438 58,058 54,294 56,148 52,456 12.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 108,269 73,966 61,438 58,058 54,294 56,148 52,456 12.82%
NOSH 146,666 133,513 132,955 135,999 133,796 132,926 133,206 1.61%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.65% 8.56% 11.34% 1.34% -11.66% 12.73% -99.22% -
ROE 9.13% 2.00% 3.44% 0.47% -2.66% 3.88% -41.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.87 14.42 16.77 12.28 12.08 11.32 16.60 10.27%
EPS 3.17 1.11 1.59 0.20 -1.08 1.64 -16.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7382 0.554 0.4621 0.4269 0.4058 0.4224 0.3938 11.03%
Adjusted Per Share Value based on latest NOSH - 135,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.16 2.71 3.13 2.35 2.27 2.12 3.11 12.05%
EPS 1.39 0.21 0.30 0.04 -0.20 0.31 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.104 0.0864 0.0816 0.0763 0.0789 0.0737 12.83%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.35 0.72 0.375 0.215 0.20 0.25 0.27 -
P/RPS 4.52 4.99 2.24 1.75 1.66 2.21 1.63 18.51%
P/EPS 20.04 64.86 23.58 107.50 -18.52 15.24 -1.65 -
EY 4.99 1.54 4.24 0.93 -5.40 6.56 -60.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.30 0.81 0.50 0.49 0.59 0.69 17.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 23/02/16 16/02/15 24/02/14 26/02/13 23/02/12 24/02/11 -
Price 1.70 0.71 0.49 0.22 0.205 0.25 0.28 -
P/RPS 5.69 4.92 2.92 1.79 1.70 2.21 1.69 22.40%
P/EPS 25.24 63.96 30.82 110.00 -18.98 15.24 -1.71 -
EY 3.96 1.56 3.24 0.91 -5.27 6.56 -58.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.28 1.06 0.52 0.51 0.59 0.71 21.61%

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