[PANTECH] QoQ TTM 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- -26.64%
YoY- 54.56%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 391,954 346,930 313,323 301,764 250,943 170,337 90,584 164.35%
PBT 68,586 56,613 45,021 40,282 51,058 38,951 28,362 79.68%
Tax -17,672 -14,686 -10,879 -8,307 -7,473 -4,266 -1,604 391.54%
NP 50,914 41,927 34,142 31,975 43,585 34,685 26,758 53.25%
-
NP to SH 50,914 41,927 34,142 31,975 43,585 34,685 26,758 53.25%
-
Tax Rate 25.77% 25.94% 24.16% 20.62% 14.64% 10.95% 5.66% -
Total Cost 341,040 305,003 279,181 269,789 207,358 135,652 63,826 204.08%
-
Net Worth 179,994 161,244 58,492 0 0 0 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 5,939 2,640 2,640 2,176 2,176 975 975 231.71%
Div Payout % 11.67% 6.30% 7.73% 6.81% 4.99% 2.81% 3.65% -
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 0 0 0 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 12.99% 12.09% 10.90% 10.60% 17.37% 20.36% 29.54% -
ROE 28.29% 26.00% 58.37% 0.00% 0.00% 0.00% 104.14% -
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 104.52 92.52 208.91 201.11 167.20 113.46 278.52 -47.81%
EPS 13.58 11.18 22.76 21.31 29.04 23.10 82.27 -69.74%
DPS 1.58 0.70 1.76 1.45 1.45 0.65 3.00 -34.65%
NAPS 0.48 0.43 0.39 0.00 0.00 0.00 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 45.98 40.70 36.76 35.40 29.44 19.98 10.63 164.29%
EPS 5.97 4.92 4.01 3.75 5.11 4.07 3.14 53.17%
DPS 0.70 0.31 0.31 0.26 0.26 0.11 0.11 241.48%
NAPS 0.2112 0.1892 0.0686 0.00 0.00 0.00 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 0.59 0.81 0.36 0.50 0.68 0.90 0.27 67.99%
P/EPS 4.57 6.71 3.34 4.69 3.93 4.42 0.90 193.97%
EY 21.90 14.91 29.95 21.31 25.47 22.65 111.18 -65.97%
DY 2.55 0.94 2.32 1.45 1.27 0.64 4.05 -26.43%
P/NAPS 1.29 1.74 1.95 0.00 0.00 0.00 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 - - -
Price 0.48 0.68 0.70 0.74 1.20 0.00 0.00 -
P/RPS 0.46 0.73 0.34 0.37 0.72 0.00 0.00 -
P/EPS 3.54 6.08 3.08 3.47 4.13 0.00 0.00 -
EY 28.29 16.44 32.52 28.80 24.20 0.00 0.00 -
DY 3.30 1.04 2.51 1.96 1.21 0.00 0.00 -
P/NAPS 1.00 1.58 1.79 0.00 0.00 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