[PANSAR] YoY TTM Result on 30-Jun-2010 [#1]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 12.86%
YoY- 94.07%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 425,548 412,570 280,371 0 0 0 0 -
PBT 21,231 22,411 20,713 -61 -72 -429 -191 -
Tax -5,250 -5,964 -5,161 0 -956 0 -1 316.35%
NP 15,981 16,447 15,552 -61 -1,028 -429 -192 -
-
NP to SH 15,981 16,447 15,552 -61 -1,028 -429 -192 -
-
Tax Rate 24.73% 26.61% 24.92% - - - - -
Total Cost 409,567 396,123 264,819 61 1,028 429 192 258.36%
-
Net Worth 148,439 137,095 123,146 0 6,835 7,412 6,997 66.30%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,587 5,603 - - - - - -
Div Payout % 34.96% 34.07% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 148,439 137,095 123,146 0 6,835 7,412 6,997 66.30%
NOSH 280,074 279,786 279,878 43,333 45,000 42,045 37,500 39.76%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.76% 3.99% 5.55% 0.00% 0.00% 0.00% 0.00% -
ROE 10.77% 12.00% 12.63% 0.00% -15.04% -5.79% -2.74% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 151.94 147.46 100.18 0.00 0.00 0.00 0.00 -
EPS 5.71 5.88 5.56 -0.14 -2.28 -1.02 -0.51 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.49 0.44 0.00 0.1519 0.1763 0.1866 18.98%
Adjusted Per Share Value based on latest NOSH - 43,333
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 82.59 80.07 54.41 0.00 0.00 0.00 0.00 -
EPS 3.10 3.19 3.02 -0.01 -0.20 -0.08 -0.04 -
DPS 1.08 1.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2881 0.2661 0.239 0.00 0.0133 0.0144 0.0136 66.26%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 24/03/08 24/03/08 29/06/07 -
Price 0.44 0.40 0.46 0.18 0.18 0.18 0.43 -
P/RPS 0.29 0.27 0.46 0.00 0.00 0.00 0.00 -
P/EPS 7.71 6.80 8.28 -127.87 -7.88 -17.64 -83.98 -
EY 12.97 14.70 12.08 -0.78 -12.69 -5.67 -1.19 -
DY 4.55 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 1.05 0.00 1.18 1.02 2.30 -15.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 25/08/11 30/08/10 24/03/08 24/03/08 29/08/07 -
Price 0.45 0.41 0.425 0.18 0.18 0.18 0.38 -
P/RPS 0.30 0.28 0.42 0.00 0.00 0.00 0.00 -
P/EPS 7.89 6.97 7.65 -127.87 -7.88 -17.64 -74.22 -
EY 12.68 14.34 13.07 -0.78 -12.69 -5.67 -1.35 -
DY 4.44 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 0.97 0.00 1.18 1.02 2.04 -13.56%

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