[PANSAR] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -110.53%
YoY- -112.25%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 0 0 0 0 0 9,857 5,896 -
PBT -81 -304 -90 -110 1,358 -286 -1,909 -40.92%
Tax -1 0 -1 -50 -52 -404 1,909 -
NP -82 -304 -91 -160 1,306 -690 0 -
-
NP to SH -82 -304 -91 -160 1,306 -690 -1,909 -40.80%
-
Tax Rate - - - - 3.83% - - -
Total Cost 82 304 91 160 -1,306 10,547 5,896 -50.94%
-
Net Worth 7,765 9,077 9,426 9,768 9,952 10,223 20,684 -15.05%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 7,765 9,077 9,426 9,768 9,952 10,223 20,684 -15.05%
NOSH 40,999 42,222 41,363 42,105 41,993 42,073 41,956 -0.38%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% -7.00% 0.00% -
ROE -1.06% -3.35% -0.97% -1.64% 13.12% -6.75% -9.23% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 23.43 14.05 -
EPS -0.20 -0.72 -0.22 -0.38 3.11 -1.64 -4.55 -40.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.215 0.2279 0.232 0.237 0.243 0.493 -14.73%
Adjusted Per Share Value based on latest NOSH - 41,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 1.91 1.14 -
EPS -0.02 -0.06 -0.02 -0.03 0.25 -0.13 -0.37 -38.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0176 0.0183 0.019 0.0193 0.0198 0.0401 -15.01%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.39 0.36 0.41 0.64 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -195.00 -50.00 -186.36 -168.42 0.00 0.00 0.00 -
EY -0.51 -2.00 -0.54 -0.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.67 1.80 2.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 25/02/05 27/02/04 27/02/03 28/02/02 28/02/01 -
Price 0.54 0.39 0.50 0.63 0.73 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -270.00 -54.17 -227.27 -165.79 23.47 0.00 0.00 -
EY -0.37 -1.85 -0.44 -0.60 4.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 1.81 2.19 2.72 3.08 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