[PENTA] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 121,293 87,570 63,752 8,870 138.94%
PBT 20,335 15,469 17,386 1,675 129.65%
Tax -3,127 -2,447 -1,137 -171 163.22%
NP 17,208 13,022 16,249 1,504 125.16%
-
NP to SH 17,208 13,022 16,249 1,504 125.16%
-
Tax Rate 15.38% 15.82% 6.54% 10.21% -
Total Cost 104,085 74,548 47,503 7,366 141.56%
-
Net Worth 117,711 104,910 0 51,352 31.81%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 5,340 5,185 3,203 - -
Div Payout % 31.03% 39.82% 19.71% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 117,711 104,910 0 51,352 31.81%
NOSH 133,263 132,865 80,483 79,789 18.62%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.19% 14.87% 25.49% 16.96% -
ROE 14.62% 12.41% 0.00% 2.93% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 91.02 65.91 79.21 11.12 101.40%
EPS 12.91 9.80 20.19 1.88 89.96%
DPS 4.00 3.90 4.00 0.00 -
NAPS 0.8833 0.7896 0.00 0.6436 11.11%
Adjusted Per Share Value based on latest NOSH - 79,789
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 17.05 12.31 8.96 1.25 138.74%
EPS 2.42 1.83 2.28 0.21 125.70%
DPS 0.75 0.73 0.45 0.00 -
NAPS 0.1655 0.1475 0.00 0.0722 31.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/06 31/03/05 31/03/04 - -
Price 1.38 1.85 4.36 0.00 -
P/RPS 1.52 2.81 5.50 0.00 -
P/EPS 10.69 18.88 21.60 0.00 -
EY 9.36 5.30 4.63 0.00 -
DY 2.90 2.11 0.92 0.00 -
P/NAPS 1.56 2.34 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/05/06 26/05/05 31/05/04 - -
Price 1.02 1.70 3.90 0.00 -
P/RPS 1.12 2.58 4.92 0.00 -
P/EPS 7.90 17.35 19.32 0.00 -
EY 12.66 5.77 5.18 0.00 -
DY 3.92 2.30 1.03 0.00 -
P/NAPS 1.15 2.15 0.00 0.00 -

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
Post a Comment