[PANTECH] QoQ Annualized Quarter Result on 31-Aug-2007 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 6.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 453,440 313,323 316,836 320,718 319,012 90,605 35,262 448.02%
PBT 88,724 45,021 45,134 45,392 42,356 28,503 29,241 109.44%
Tax -25,876 -10,879 -10,594 -11,738 -10,648 -1,577 -1,657 523.72%
NP 62,848 34,142 34,540 33,654 31,708 26,926 27,584 73.06%
-
NP to SH 62,848 34,142 34,540 33,654 31,708 26,926 27,584 73.06%
-
Tax Rate 29.16% 24.16% 23.47% 25.86% 25.14% 5.53% 5.67% -
Total Cost 390,592 279,181 282,296 287,064 287,304 63,679 7,678 1269.65%
-
Net Worth 161,244 58,498 140,999 134,975 126,111 32,171 5,741 822.11%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - 2,639 4,000 5,998 - 1,221 - -
Div Payout % - 7.73% 11.58% 17.83% - 4.54% - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 161,244 58,498 140,999 134,975 126,111 32,171 5,741 822.11%
NOSH 374,988 149,995 150,000 149,973 150,132 40,722 8,202 1175.62%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 13.86% 10.90% 10.90% 10.49% 9.94% 29.72% 78.22% -
ROE 38.98% 58.36% 24.50% 24.93% 25.14% 83.70% 480.44% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 120.92 208.89 211.22 213.85 212.49 222.49 429.93 -57.03%
EPS 16.76 9.10 23.03 22.44 21.12 66.12 336.31 -86.43%
DPS 0.00 1.76 2.67 4.00 0.00 3.00 0.00 -
NAPS 0.43 0.39 0.94 0.90 0.84 0.79 0.70 -27.71%
Adjusted Per Share Value based on latest NOSH - 150,084
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 53.05 36.65 37.07 37.52 37.32 10.60 4.13 447.62%
EPS 7.35 3.99 4.04 3.94 3.71 3.15 3.23 72.91%
DPS 0.00 0.31 0.47 0.70 0.00 0.14 0.00 -
NAPS 0.1886 0.0684 0.1649 0.1579 0.1475 0.0376 0.0067 823.48%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 - -
Price 0.75 0.76 1.00 1.14 1.02 0.74 0.00 -
P/RPS 0.62 0.36 0.47 0.53 0.48 0.33 0.00 -
P/EPS 4.47 3.34 4.34 5.08 4.83 1.12 0.00 -
EY 22.35 29.95 23.03 19.68 20.71 89.35 0.00 -
DY 0.00 2.32 2.67 3.51 0.00 4.05 0.00 -
P/NAPS 1.74 1.95 1.06 1.27 1.21 0.94 0.00 -
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 11/07/08 28/04/08 28/01/08 26/10/07 23/07/07 23/04/07 12/02/07 -
Price 0.68 0.70 0.74 1.20 1.30 0.99 0.00 -
P/RPS 0.56 0.34 0.35 0.56 0.61 0.44 0.00 -
P/EPS 4.06 3.08 3.21 5.35 6.16 1.50 0.00 -
EY 24.65 32.52 31.12 18.70 16.25 66.79 0.00 -
DY 0.00 2.51 3.60 3.33 0.00 3.03 0.00 -
P/NAPS 1.58 1.79 0.79 1.33 1.55 1.25 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