[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2010 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 111.66%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 95,345 335,779 262,872 187,445 90,306 401,578 335,512 -56.80%
PBT 9,216 37,369 31,173 23,944 11,192 66,758 56,006 -70.00%
Tax -2,972 -8,389 -7,266 -6,160 -2,790 -15,887 -15,944 -67.40%
NP 6,244 28,980 23,907 17,784 8,402 50,871 40,062 -71.07%
-
NP to SH 6,246 28,994 23,914 17,790 8,405 50,871 40,062 -71.06%
-
Tax Rate 32.25% 22.45% 23.31% 25.73% 24.93% 23.80% 28.47% -
Total Cost 89,101 306,799 238,965 169,661 81,904 350,707 295,450 -55.06%
-
Net Worth 325,878 314,603 251,254 0 0 231,938 231,918 25.47%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - 14,831 9,422 5,607 - 15,711 11,221 -
Div Payout % - 51.15% 39.40% 31.52% - 30.89% 28.01% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 325,878 314,603 251,254 0 0 231,938 231,918 25.47%
NOSH 452,608 449,434 448,667 373,860 374,374 374,093 374,061 13.56%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 6.55% 8.63% 9.09% 9.49% 9.30% 12.67% 11.94% -
ROE 1.92% 9.22% 9.52% 0.00% 0.00% 21.93% 17.27% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 21.07 74.71 58.59 50.14 24.12 107.35 89.69 -61.96%
EPS 1.38 6.45 5.33 3.96 1.87 11.33 10.71 -74.52%
DPS 0.00 3.30 2.10 1.50 0.00 4.20 3.00 -
NAPS 0.72 0.70 0.56 0.00 0.00 0.62 0.62 10.49%
Adjusted Per Share Value based on latest NOSH - 374,899
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 11.19 39.39 30.84 21.99 10.59 47.11 39.36 -56.79%
EPS 0.73 3.40 2.81 2.09 0.99 5.97 4.70 -71.13%
DPS 0.00 1.74 1.11 0.66 0.00 1.84 1.32 -
NAPS 0.3823 0.3691 0.2948 0.00 0.00 0.2721 0.2721 25.47%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.62 0.62 0.59 0.73 0.69 0.78 0.79 -
P/RPS 2.94 0.83 1.01 1.46 2.86 0.73 0.88 123.64%
P/EPS 44.93 9.61 11.07 15.34 30.73 5.74 7.38 233.78%
EY 2.23 10.41 9.03 6.52 3.25 17.43 13.56 -70.01%
DY 0.00 5.32 3.56 2.05 0.00 5.38 3.80 -
P/NAPS 0.86 0.89 1.05 0.00 0.00 1.26 1.27 -22.90%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 -
Price 0.60 0.63 0.65 0.78 0.74 0.77 0.81 -
P/RPS 2.85 0.84 1.11 1.56 3.07 0.72 0.90 115.79%
P/EPS 43.48 9.77 12.20 16.39 32.96 5.66 7.56 221.34%
EY 2.30 10.24 8.20 6.10 3.03 17.66 13.22 -68.86%
DY 0.00 5.24 3.23 1.92 0.00 5.45 3.70 -
P/NAPS 0.83 0.90 1.16 0.00 0.00 1.24 1.31 -26.25%

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