[PENTA] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.39%
YoY- -45.69%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 76,799 72,302 121,290 148,200 114,561 112,966 74,802 0.43%
PBT -3,854 -24,966 -20,346 10,336 18,425 18,439 18,898 -
Tax 145 -423 4,342 -2,162 -3,375 -2,489 -1,699 -
NP -3,709 -25,389 -16,004 8,174 15,050 15,950 17,199 -
-
NP to SH -3,892 -25,530 -16,004 8,174 15,050 15,950 17,199 -
-
Tax Rate - - - 20.92% 18.32% 13.50% 8.99% -
Total Cost 80,508 97,691 137,294 140,026 99,511 97,016 57,603 5.73%
-
Net Worth 74,334 84,999 103,479 124,504 123,464 111,586 98,620 -4.60%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 5,313 5,313 5,340 5,185 3,203 -
Div Payout % - - 0.00% 65.00% 35.48% 32.51% 18.62% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 74,334 84,999 103,479 124,504 123,464 111,586 98,620 -4.60%
NOSH 133,121 145,000 133,246 133,060 133,345 133,333 128,244 0.62%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -4.83% -35.12% -13.19% 5.52% 13.14% 14.12% 22.99% -
ROE -5.24% -30.04% -15.47% 6.57% 12.19% 14.29% 17.44% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 57.69 49.86 91.03 111.38 85.91 84.72 58.33 -0.18%
EPS -2.92 -17.61 -12.01 6.14 11.29 11.96 13.41 -
DPS 0.00 0.00 4.00 4.00 4.00 3.89 2.50 -
NAPS 0.5584 0.5862 0.7766 0.9357 0.9259 0.8369 0.769 -5.19%
Adjusted Per Share Value based on latest NOSH - 133,060
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.80 10.16 17.05 20.83 16.11 15.88 10.52 0.43%
EPS -0.55 -3.59 -2.25 1.15 2.12 2.24 2.42 -
DPS 0.00 0.00 0.75 0.75 0.75 0.73 0.45 -
NAPS 0.1045 0.1195 0.1455 0.175 0.1736 0.1569 0.1386 -4.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.30 0.17 0.34 0.68 0.92 1.46 1.92 -
P/RPS 0.52 0.34 0.37 0.61 1.07 1.72 3.29 -26.45%
P/EPS -10.26 -0.97 -2.83 11.07 8.15 12.20 14.32 -
EY -9.75 -103.57 -35.33 9.03 12.27 8.19 6.98 -
DY 0.00 0.00 11.76 5.88 4.35 2.66 1.30 -
P/NAPS 0.54 0.29 0.44 0.73 0.99 1.74 2.50 -22.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 09/11/09 24/11/08 15/11/07 28/11/06 28/11/05 01/12/04 -
Price 0.31 0.20 0.17 0.68 0.93 1.00 2.00 -
P/RPS 0.54 0.40 0.19 0.61 1.08 1.18 3.43 -26.50%
P/EPS -10.60 -1.14 -1.42 11.07 8.24 8.36 14.91 -
EY -9.43 -88.03 -70.65 9.03 12.14 11.96 6.71 -
DY 0.00 0.00 23.53 5.88 4.30 3.89 1.25 -
P/NAPS 0.56 0.34 0.22 0.73 1.00 1.19 2.60 -22.56%

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