[PENTA] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	74,240	78,908	73,294	141,678	131,048	123,375	99,428	-4.75%
YoY %	-5.92%	7.66%	-48.27%	8.11%	6.22%	24.08%	-	-
Horiz. %	74.67%	79.36%	73.72%	142.49%	131.80%	124.08%	100.00%	-
PBT	-22,660	-1,639	-31,741	-9,580	10,425	19,684	17,769	-
YoY %	-1,282.55%	94.84%	-231.33%	-191.89%	-47.04%	10.78%	-	-
Horiz. %	-127.53%	-9.22%	-178.63%	-53.91%	58.67%	110.78%	100.00%	-
Tax	332	143	-515	3,964	-2,363	-3,297	-2,692	-
YoY %	132.17%	127.77%	-112.99%	267.75%	28.33%	-22.47%	-	-
Horiz. %	-12.33%	-5.31%	19.13%	-147.25%	87.78%	122.47%	100.00%	-
NP	-22,328	-1,496	-32,256	-5,616	8,062	16,387	15,077	-
YoY %	-1,392.51%	95.36%	-474.36%	-169.66%	-50.80%	8.69%	-	-
Horiz. %	-148.09%	-9.92%	-213.94%	-37.25%	53.47%	108.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-21,891	-1,744	-32,237	-5,616	8,062	16,387	15,077	-
YoY %	-1,155.22%	94.59%	-474.02%	-169.66%	-50.80%	8.69%	-	-
Horiz. %	-145.19%	-11.57%	-213.82%	-37.25%	53.47%	108.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	22.67%	16.75%	15.15%	-
YoY %	-	-	-	-	35.34%	10.56%	-	-
Horiz. %	-	-	-	-	149.64%	110.56%	100.00%	-
Total Cost	96,568	80,404	105,550	147,294	122,986	106,988	84,351	2.27%
YoY %	20.10%	-23.82%	-28.34%	19.76%	14.95%	26.84%	-	-
Horiz. %	114.48%	95.32%	125.13%	174.62%	145.80%	126.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,011	76,548	77,769	114,745	126,471	123,682	105,969	-10.62%
YoY %	-29.44%	-1.57%	-32.22%	-9.27%	2.25%	16.72%	-	-
Horiz. %	50.97%	72.24%	73.39%	108.28%	119.35%	116.72%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	5,313	5,313	5,340	5,185	-
YoY %	-	-	-	0.00%	-0.51%	2.99%	-	-
Horiz. %	-	-	-	102.47%	102.47%	102.99%	100.00%	-
Div Payout %	-	-	-	0.00%	65.90%	32.59%	34.39%	-
YoY %	-	-	-	0.00%	102.21%	-5.23%	-	-
Horiz. %	-	-	-	0.00%	191.63%	94.77%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	54,011	76,548	77,769	114,745	126,471	123,682	105,969	-10.62%
YoY %	-29.44%	-1.57%	-32.22%	-9.27%	2.25%	16.72%	-	-
Horiz. %	50.97%	72.24%	73.39%	108.28%	119.35%	116.72%	100.00%	-
NOSH	133,592	133,499	133,030	132,500	133,464	133,394	133,228	0.04%
YoY %	0.07%	0.35%	0.40%	-0.72%	0.05%	0.12%	-	-
Horiz. %	100.27%	100.20%	99.85%	99.45%	100.18%	100.12%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-30.08%	-1.90%	-44.01%	-3.96%	6.15%	13.28%	15.16%	-
YoY %	-1,483.16%	95.68%	-1,011.36%	-164.39%	-53.69%	-12.40%	-	-
Horiz. %	-198.42%	-12.53%	-290.30%	-26.12%	40.57%	87.60%	100.00%	-
ROE	-40.53%	-2.28%	-41.45%	-4.89%	6.37%	13.25%	14.23%	-
YoY %	-1,677.63%	94.50%	-747.65%	-176.77%	-51.92%	-6.89%	-	-
Horiz. %	-284.82%	-16.02%	-291.29%	-34.36%	44.76%	93.11%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	55.57	59.11	55.10	106.93	98.19	92.49	74.63	-4.79%
YoY %	-5.99%	7.28%	-48.47%	8.90%	6.16%	23.93%	-	-
Horiz. %	74.46%	79.20%	73.83%	143.28%	131.57%	123.93%	100.00%	-
EPS	-16.39	-1.31	-24.23	-4.24	6.04	12.28	11.32	-
YoY %	-1,151.15%	94.59%	-471.46%	-170.20%	-50.81%	8.48%	-	-
Horiz. %	-144.79%	-11.57%	-214.05%	-37.46%	53.36%	108.48%	100.00%	-
DPS	0.00	0.00	0.00	4.00	4.00	4.00	3.89	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	2.83%	-	-
Horiz. %	0.00%	0.00%	0.00%	102.83%	102.83%	102.83%	100.00%	-
NAPS	0.4043	0.5734	0.5846	0.866	0.9476	0.9272	0.7954	-10.66%
YoY %	-29.49%	-1.92%	-32.49%	-8.61%	2.20%	16.57%	-	-
Horiz. %	50.83%	72.09%	73.50%	108.88%	119.14%	116.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 132,500
RPS	10.44	11.09	10.30	19.92	18.42	17.34	13.98	-4.74%
YoY %	-5.86%	7.67%	-48.29%	8.14%	6.23%	24.03%	-	-
Horiz. %	74.68%	79.33%	73.68%	142.49%	131.76%	124.03%	100.00%	-
EPS	-3.08	-0.25	-4.53	-0.79	1.13	2.30	2.12	-
YoY %	-1,132.00%	94.48%	-473.42%	-169.91%	-50.87%	8.49%	-	-
Horiz. %	-145.28%	-11.79%	-213.68%	-37.26%	53.30%	108.49%	100.00%	-
DPS	0.00	0.00	0.00	0.75	0.75	0.75	0.73	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	2.74%	-	-
Horiz. %	0.00%	0.00%	0.00%	102.74%	102.74%	102.74%	100.00%	-
NAPS	0.0759	0.1076	0.1093	0.1613	0.1778	0.1739	0.149	-10.62%
YoY %	-29.46%	-1.56%	-32.24%	-9.28%	2.24%	16.71%	-	-
Horiz. %	50.94%	72.21%	73.36%	108.26%	119.33%	116.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.23	0.30	0.15	0.50	0.83	1.01	1.65	-
P/RPS	0.41	0.51	0.27	0.47	0.85	1.09	2.21	-24.46%
YoY %	-19.61%	88.89%	-42.55%	-44.71%	-22.02%	-50.68%	-	-
Horiz. %	18.55%	23.08%	12.22%	21.27%	38.46%	49.32%	100.00%	-
P/EPS	-1.40	-22.96	-0.62	-11.80	13.74	8.22	14.58	-
YoY %	93.90%	-3,603.23%	94.75%	-185.88%	67.15%	-43.62%	-	-
Horiz. %	-9.60%	-157.48%	-4.25%	-80.93%	94.24%	56.38%	100.00%	-
EY	-71.25	-4.35	-161.55	-8.48	7.28	12.16	6.86	-
YoY %	-1,537.93%	97.31%	-1,805.07%	-216.48%	-40.13%	77.26%	-	-
Horiz. %	-1,038.63%	-63.41%	-2,354.96%	-123.62%	106.12%	177.26%	100.00%	-
DY	0.00	0.00	0.00	8.00	4.82	3.96	2.36	-
YoY %	0.00%	0.00%	0.00%	65.98%	21.72%	67.80%	-	-
Horiz. %	0.00%	0.00%	0.00%	338.98%	204.24%	167.80%	100.00%	-
P/NAPS	0.57	0.52	0.26	0.58	0.88	1.09	2.07	-19.33%
YoY %	9.62%	100.00%	-55.17%	-34.09%	-19.27%	-47.34%	-	-
Horiz. %	27.54%	25.12%	12.56%	28.02%	42.51%	52.66%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	15/08/11	26/08/10	28/08/09	28/08/08	28/08/07	24/08/06	18/08/05	-
Price	0.19	0.30	0.17	0.40	0.69	0.90	1.50	-
P/RPS	0.34	0.51	0.31	0.37	0.70	0.97	2.01	-25.62%
YoY %	-33.33%	64.52%	-16.22%	-47.14%	-27.84%	-51.74%	-	-
Horiz. %	16.92%	25.37%	15.42%	18.41%	34.83%	48.26%	100.00%	-
P/EPS	-1.16	-22.96	-0.70	-9.44	11.42	7.33	13.25	-
YoY %	94.95%	-3,180.00%	92.58%	-182.66%	55.80%	-44.68%	-	-
Horiz. %	-8.75%	-173.28%	-5.28%	-71.25%	86.19%	55.32%	100.00%	-
EY	-86.24	-4.35	-142.55	-10.60	8.75	13.65	7.54	-
YoY %	-1,882.53%	96.95%	-1,244.81%	-221.14%	-35.90%	81.03%	-	-
Horiz. %	-1,143.77%	-57.69%	-1,890.58%	-140.58%	116.05%	181.03%	100.00%	-
DY	0.00	0.00	0.00	10.00	5.80	4.44	2.59	-
YoY %	0.00%	0.00%	0.00%	72.41%	30.63%	71.43%	-	-
Horiz. %	0.00%	0.00%	0.00%	386.10%	223.94%	171.43%	100.00%	-
P/NAPS	0.47	0.52	0.29	0.46	0.73	0.97	1.89	-20.69%
YoY %	-9.62%	79.31%	-36.96%	-36.99%	-24.74%	-48.68%	-	-
Horiz. %	24.87%	27.51%	15.34%	24.34%	38.62%	51.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos