[PANSAR] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 105.42%
YoY- 1.1%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 83,603 449,776 308,187 206,809 102,149 425,790 338,955 -60.77%
PBT 942 20,928 14,752 11,395 5,519 19,125 17,111 -85.60%
Tax -334 -6,043 -4,133 -3,211 -1,535 -4,930 -4,411 -82.18%
NP 608 14,885 10,619 8,184 3,984 14,195 12,700 -86.88%
-
NP to SH 608 14,885 10,619 8,184 3,984 14,195 12,700 -86.88%
-
Tax Rate 35.46% 28.88% 28.02% 28.18% 27.81% 25.78% 25.78% -
Total Cost 82,995 434,891 297,568 198,625 98,165 411,595 326,255 -59.95%
-
Net Worth 160,290 162,410 156,903 154,150 157,115 154,000 151,057 4.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 6,306 - - - -
Div Payout % - - - 77.05% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 160,290 162,410 156,903 154,150 157,115 154,000 151,057 4.04%
NOSH 276,363 280,018 280,184 280,273 280,563 279,999 279,735 -0.80%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.73% 3.31% 3.45% 3.96% 3.90% 3.33% 3.75% -
ROE 0.38% 9.17% 6.77% 5.31% 2.54% 9.22% 8.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.25 160.62 109.99 73.79 36.41 152.07 121.17 -60.45%
EPS 0.22 5.32 3.79 2.92 1.42 5.07 4.54 -86.78%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.56 0.55 0.56 0.55 0.54 4.89%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.56 89.08 61.03 40.96 20.23 84.32 67.13 -60.76%
EPS 0.12 2.95 2.10 1.62 0.79 2.81 2.52 -86.93%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.3174 0.3216 0.3107 0.3053 0.3112 0.305 0.2992 4.02%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.495 0.435 0.43 0.495 0.50 0.495 0.47 -
P/RPS 1.64 0.27 0.39 0.67 1.37 0.33 0.39 161.21%
P/EPS 225.00 8.18 11.35 16.95 35.21 9.76 10.35 683.32%
EY 0.44 12.22 8.81 5.90 2.84 10.24 9.66 -87.31%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.85 0.75 0.77 0.90 0.89 0.90 0.87 -1.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 13/02/15 21/11/14 21/08/14 21/05/14 27/02/14 -
Price 0.44 0.45 0.45 0.475 0.525 0.49 0.49 -
P/RPS 1.45 0.28 0.41 0.64 1.44 0.32 0.40 136.53%
P/EPS 200.00 8.47 11.87 16.27 36.97 9.67 10.79 604.14%
EY 0.50 11.81 8.42 6.15 2.70 10.35 9.27 -85.80%
DY 0.00 0.00 0.00 4.74 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.80 0.86 0.94 0.89 0.91 -11.34%

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