[PENTA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -25.8%
YoY- 110.95%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 88,040 65,306 70,419 56,136 74,240 78,908 73,294 3.10%
PBT 10,993 3,447 1,056 -59 -22,660 -1,639 -31,741 -
Tax -1,839 -1,311 -89 1,702 332 143 -515 23.61%
NP 9,154 2,136 967 1,643 -22,328 -1,496 -32,256 -
-
NP to SH 9,127 845 1,250 2,398 -21,891 -1,744 -32,237 -
-
Tax Rate 16.73% 38.03% 8.43% - - - - -
Total Cost 78,886 63,170 69,452 54,493 96,568 80,404 105,550 -4.73%
-
Net Worth 66,405 57,254 55,535 54,979 54,011 76,548 77,769 -2.59%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 66,405 57,254 55,535 54,979 54,011 76,548 77,769 -2.59%
NOSH 133,237 132,809 131,290 132,195 133,592 133,499 133,030 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.40% 3.27% 1.37% 2.93% -30.08% -1.90% -44.01% -
ROE 13.74% 1.48% 2.25% 4.36% -40.53% -2.28% -41.45% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 66.08 49.17 53.64 42.46 55.57 59.11 55.10 3.07%
EPS 6.85 0.64 0.95 1.81 -16.39 -1.31 -24.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.4311 0.423 0.4159 0.4043 0.5734 0.5846 -2.62%
Adjusted Per Share Value based on latest NOSH - 132,195
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.38 9.18 9.90 7.89 10.44 11.09 10.30 3.11%
EPS 1.28 0.12 0.18 0.34 -3.08 -0.25 -4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0934 0.0805 0.0781 0.0773 0.0759 0.1076 0.1093 -2.58%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.715 0.35 0.21 0.22 0.23 0.30 0.15 -
P/RPS 1.08 0.71 0.39 0.52 0.41 0.51 0.27 25.97%
P/EPS 10.44 55.01 22.06 12.13 -1.40 -22.96 -0.62 -
EY 9.58 1.82 4.53 8.25 -71.25 -4.35 -161.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.81 0.50 0.53 0.57 0.52 0.26 32.84%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 22/07/14 31/07/13 15/08/12 15/08/11 26/08/10 28/08/09 -
Price 0.865 0.37 0.21 0.21 0.19 0.30 0.17 -
P/RPS 1.31 0.75 0.39 0.49 0.34 0.51 0.31 27.13%
P/EPS 12.63 58.15 22.06 11.58 -1.16 -22.96 -0.70 -
EY 7.92 1.72 4.53 8.64 -86.24 -4.35 -142.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.86 0.50 0.50 0.47 0.52 0.29 34.78%

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