[PANTECH] QoQ Quarter Result on 30-Nov-2007 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 2.0%
YoY- -56.12%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 125,630 113,360 75,696 77,268 80,606 79,753 64,158 56.19%
PBT 24,080 22,181 11,170 11,155 12,107 10,589 6,572 136.73%
Tax -6,193 -6,469 -2,933 -2,077 -3,207 -2,662 -334 594.37%
NP 17,887 15,712 8,237 9,078 8,900 7,927 6,238 101.19%
-
NP to SH 17,887 15,712 8,237 9,078 8,900 7,927 6,238 101.19%
-
Tax Rate 25.72% 29.16% 26.26% 18.62% 26.49% 25.14% 5.08% -
Total Cost 107,743 97,648 67,459 68,190 71,706 71,826 57,920 50.96%
-
Net Worth 179,994 161,244 58,492 141,046 135,075 126,111 25,693 263.97%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 4,499 - 1,439 - 3,001 - 975 175.88%
Div Payout % 25.16% - 17.48% - 33.73% - 15.64% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 179,994 161,244 58,492 141,046 135,075 126,111 25,693 263.97%
NOSH 374,989 374,988 149,981 150,049 150,084 150,132 32,523 406.60%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 14.24% 13.86% 10.88% 11.75% 11.04% 9.94% 9.72% -
ROE 9.94% 9.74% 14.08% 6.44% 6.59% 6.29% 24.28% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 33.50 30.23 50.47 51.49 53.71 53.12 197.27 -69.16%
EPS 4.77 4.19 2.20 6.05 5.93 5.28 19.18 -60.28%
DPS 1.20 0.00 0.96 0.00 2.00 0.00 3.00 -45.56%
NAPS 0.48 0.43 0.39 0.94 0.90 0.84 0.79 -28.15%
Adjusted Per Share Value based on latest NOSH - 150,049
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 14.74 13.30 8.88 9.07 9.46 9.36 7.53 56.16%
EPS 2.10 1.84 0.97 1.07 1.04 0.93 0.73 101.62%
DPS 0.53 0.00 0.17 0.00 0.35 0.00 0.11 183.91%
NAPS 0.2112 0.1892 0.0686 0.1655 0.1585 0.148 0.0301 264.35%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.62 0.75 0.76 1.00 1.14 1.02 0.74 -
P/RPS 1.85 2.48 1.51 1.94 2.12 1.92 0.38 185.87%
P/EPS 13.00 17.90 13.84 16.53 19.22 19.32 3.86 123.85%
EY 7.69 5.59 7.23 6.05 5.20 5.18 25.92 -55.35%
DY 1.94 0.00 1.26 0.00 1.75 0.00 4.05 -38.64%
P/NAPS 1.29 1.74 1.95 1.06 1.27 1.21 0.94 23.37%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 23/07/07 23/04/07 -
Price 0.48 0.68 0.70 0.74 1.20 1.30 0.99 -
P/RPS 1.43 2.25 1.39 1.44 2.23 2.45 0.50 100.84%
P/EPS 10.06 16.23 12.75 12.23 20.24 24.62 5.16 55.74%
EY 9.94 6.16 7.85 8.18 4.94 4.06 19.37 -35.77%
DY 2.50 0.00 1.37 0.00 1.67 0.00 3.03 -11.97%
P/NAPS 1.00 1.58 1.79 0.79 1.33 1.55 1.25 -13.76%

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