[PANTECH] QoQ Cumulative Quarter Result on 31-May-2008 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
11-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- -53.98%
YoY- 98.21%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 511,595 371,830 238,990 113,360 313,323 237,627 160,359 116.86%
PBT 82,001 69,068 46,262 22,181 45,021 33,851 22,696 135.64%
Tax -20,542 -18,217 -12,663 -6,469 -10,879 -7,946 -5,869 130.70%
NP 61,459 50,851 33,599 15,712 34,142 25,905 16,827 137.35%
-
NP to SH 61,459 50,851 33,599 15,712 34,142 25,905 16,827 137.35%
-
Tax Rate 25.05% 26.38% 27.37% 29.16% 24.16% 23.47% 25.86% -
Total Cost 450,136 320,979 205,391 97,648 279,181 211,722 143,532 114.40%
-
Net Worth 198,277 194,860 179,994 161,244 58,498 140,999 134,975 29.25%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 11,223 7,494 4,499 - 2,639 2,999 2,999 141.23%
Div Payout % 18.26% 14.74% 13.39% - 7.73% 11.58% 17.83% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 198,277 194,860 179,994 161,244 58,498 140,999 134,975 29.25%
NOSH 374,109 374,731 374,988 374,988 149,995 149,999 149,973 84.03%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 12.01% 13.68% 14.06% 13.86% 10.90% 10.90% 10.49% -
ROE 31.00% 26.10% 18.67% 9.74% 58.36% 18.37% 12.47% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 136.75 99.23 63.73 30.23 208.89 158.42 106.93 17.83%
EPS 16.43 13.57 8.96 4.19 9.10 17.27 11.22 28.98%
DPS 3.00 2.00 1.20 0.00 1.76 2.00 2.00 31.06%
NAPS 0.53 0.52 0.48 0.43 0.39 0.94 0.90 -29.76%
Adjusted Per Share Value based on latest NOSH - 374,988
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 60.02 43.62 28.04 13.30 36.76 27.88 18.81 116.89%
EPS 7.21 5.97 3.94 1.84 4.01 3.04 1.97 137.67%
DPS 1.32 0.88 0.53 0.00 0.31 0.35 0.35 142.48%
NAPS 0.2326 0.2286 0.2112 0.1892 0.0686 0.1654 0.1584 29.22%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.36 0.40 0.62 0.75 0.76 1.00 1.14 -
P/RPS 0.26 0.40 0.97 2.48 0.36 0.63 1.07 -61.09%
P/EPS 2.19 2.95 6.92 17.90 3.34 5.79 10.16 -64.08%
EY 45.63 33.93 14.45 5.59 29.95 17.27 9.84 178.34%
DY 8.33 5.00 1.94 0.00 2.32 2.00 1.75 183.23%
P/NAPS 0.68 0.77 1.29 1.74 1.95 1.06 1.27 -34.08%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 12/01/09 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 -
Price 0.47 0.39 0.48 0.68 0.70 0.74 1.20 -
P/RPS 0.34 0.39 0.75 2.25 0.34 0.47 1.12 -54.86%
P/EPS 2.86 2.87 5.36 16.23 3.08 4.28 10.70 -58.53%
EY 34.95 34.79 18.67 6.16 32.52 23.34 9.35 141.04%
DY 6.38 5.13 2.50 0.00 2.51 2.70 1.67 144.58%
P/NAPS 0.89 0.75 1.00 1.58 1.79 0.79 1.33 -23.51%

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