[PENTA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.72%
YoY- 73.64%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 56,896 63,238 83,947 73,472 104,445 144,249 120,717 -11.77%
PBT -2,083 2,310 -26,186 -7,263 -26,618 989 12,659 -
Tax -52 1,731 298 173 -772 2,609 -2,092 -45.94%
NP -2,135 4,041 -25,888 -7,090 -27,390 3,598 10,567 -
-
NP to SH -1,333 4,857 -25,906 -7,219 -27,390 3,598 10,567 -
-
Tax Rate - -74.94% - - - -263.80% 16.53% -
Total Cost 59,031 59,197 109,835 80,562 131,835 140,651 110,150 -9.86%
-
Net Worth 54,294 56,148 52,456 76,723 85,344 123,221 120,247 -12.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 5,313 5,313 -
Div Payout % - - - - - 147.68% 50.28% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 54,294 56,148 52,456 76,723 85,344 123,221 120,247 -12.40%
NOSH 133,796 132,926 133,206 130,526 133,225 132,839 132,826 0.12%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.75% 6.39% -30.84% -9.65% -26.22% 2.49% 8.75% -
ROE -2.46% 8.65% -49.39% -9.41% -32.09% 2.92% 8.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.52 47.57 63.02 56.29 78.40 108.59 90.88 -11.88%
EPS -1.00 3.65 -19.45 -5.53 -20.56 2.71 7.96 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.4058 0.4224 0.3938 0.5878 0.6406 0.9276 0.9053 -12.50%
Adjusted Per Share Value based on latest NOSH - 130,526
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.00 8.89 11.80 10.33 14.68 20.28 16.97 -11.76%
EPS -0.19 0.68 -3.64 -1.01 -3.85 0.51 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.75 -
NAPS 0.0763 0.0789 0.0737 0.1079 0.12 0.1732 0.169 -12.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.25 0.27 0.19 0.12 0.64 0.87 -
P/RPS 0.47 0.53 0.43 0.34 0.15 0.59 0.96 -11.21%
P/EPS -20.07 6.84 -1.39 -3.44 -0.58 23.63 10.94 -
EY -4.98 14.62 -72.03 -29.11 -171.33 4.23 9.14 -
DY 0.00 0.00 0.00 0.00 0.00 6.25 4.60 -
P/NAPS 0.49 0.59 0.69 0.32 0.19 0.69 0.96 -10.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 25/02/10 27/02/09 25/02/08 27/02/07 -
Price 0.205 0.25 0.28 0.42 0.10 0.58 0.86 -
P/RPS 0.48 0.53 0.44 0.75 0.13 0.53 0.95 -10.74%
P/EPS -20.58 6.84 -1.44 -7.59 -0.49 21.41 10.81 -
EY -4.86 14.62 -69.46 -13.17 -205.59 4.67 9.25 -
DY 0.00 0.00 0.00 0.00 0.00 6.90 4.65 -
P/NAPS 0.51 0.59 0.71 0.71 0.16 0.63 0.95 -9.83%

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