[PENTA] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.17%
YoY- 94.59%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 70,419 56,136 74,240 78,908 73,294 141,678 131,048 -9.82%
PBT 1,056 -59 -22,660 -1,639 -31,741 -9,580 10,425 -31.70%
Tax -89 1,702 332 143 -515 3,964 -2,363 -42.07%
NP 967 1,643 -22,328 -1,496 -32,256 -5,616 8,062 -29.75%
-
NP to SH 1,250 2,398 -21,891 -1,744 -32,237 -5,616 8,062 -26.68%
-
Tax Rate 8.43% - - - - - 22.67% -
Total Cost 69,452 54,493 96,568 80,404 105,550 147,294 122,986 -9.07%
-
Net Worth 55,535 54,979 54,011 76,548 77,769 114,745 126,471 -12.80%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 5,313 5,313 -
Div Payout % - - - - - 0.00% 65.90% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 55,535 54,979 54,011 76,548 77,769 114,745 126,471 -12.80%
NOSH 131,290 132,195 133,592 133,499 133,030 132,500 133,464 -0.27%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.37% 2.93% -30.08% -1.90% -44.01% -3.96% 6.15% -
ROE 2.25% 4.36% -40.53% -2.28% -41.45% -4.89% 6.37% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 53.64 42.46 55.57 59.11 55.10 106.93 98.19 -9.57%
EPS 0.95 1.81 -16.39 -1.31 -24.23 -4.24 6.04 -26.50%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.423 0.4159 0.4043 0.5734 0.5846 0.866 0.9476 -12.56%
Adjusted Per Share Value based on latest NOSH - 133,499
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.90 7.89 10.44 11.09 10.30 19.92 18.42 -9.82%
EPS 0.18 0.34 -3.08 -0.25 -4.53 -0.79 1.13 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.75 -
NAPS 0.0781 0.0773 0.0759 0.1076 0.1093 0.1613 0.1778 -12.80%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.21 0.22 0.23 0.30 0.15 0.50 0.83 -
P/RPS 0.39 0.52 0.41 0.51 0.27 0.47 0.85 -12.16%
P/EPS 22.06 12.13 -1.40 -22.96 -0.62 -11.80 13.74 8.20%
EY 4.53 8.25 -71.25 -4.35 -161.55 -8.48 7.28 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 8.00 4.82 -
P/NAPS 0.50 0.53 0.57 0.52 0.26 0.58 0.88 -8.98%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 15/08/12 15/08/11 26/08/10 28/08/09 28/08/08 28/08/07 -
Price 0.21 0.21 0.19 0.30 0.17 0.40 0.69 -
P/RPS 0.39 0.49 0.34 0.51 0.31 0.37 0.70 -9.28%
P/EPS 22.06 11.58 -1.16 -22.96 -0.70 -9.44 11.42 11.58%
EY 4.53 8.64 -86.24 -4.35 -142.55 -10.60 8.75 -10.38%
DY 0.00 0.00 0.00 0.00 0.00 10.00 5.80 -
P/NAPS 0.50 0.50 0.47 0.52 0.29 0.46 0.73 -6.10%

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