[PANTECH] QoQ Annualized Quarter Result on 31-May-2007 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- 17.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 313,323 316,836 320,718 319,012 90,605 35,262 0 -
PBT 45,021 45,134 45,392 42,356 28,503 29,241 0 -
Tax -10,879 -10,594 -11,738 -10,648 -1,577 -1,657 0 -
NP 34,142 34,540 33,654 31,708 26,926 27,584 0 -
-
NP to SH 34,142 34,540 33,654 31,708 26,926 27,584 0 -
-
Tax Rate 24.16% 23.47% 25.86% 25.14% 5.53% 5.67% - -
Total Cost 279,181 282,296 287,064 287,304 63,679 7,678 0 -
-
Net Worth 58,498 140,999 134,975 126,111 32,171 5,741 0 -
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 2,639 4,000 5,998 - 1,221 - - -
Div Payout % 7.73% 11.58% 17.83% - 4.54% - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 58,498 140,999 134,975 126,111 32,171 5,741 0 -
NOSH 149,995 150,000 149,973 150,132 40,722 8,202 0 -
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 10.90% 10.90% 10.49% 9.94% 29.72% 78.22% 0.00% -
ROE 58.36% 24.50% 24.93% 25.14% 83.70% 480.44% 0.00% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 208.89 211.22 213.85 212.49 222.49 429.93 0.00 -
EPS 9.10 23.03 22.44 21.12 66.12 336.31 0.00 -
DPS 1.76 2.67 4.00 0.00 3.00 0.00 0.00 -
NAPS 0.39 0.94 0.90 0.84 0.79 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 150,132
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 36.65 37.07 37.52 37.32 10.60 4.13 0.00 -
EPS 3.99 4.04 3.94 3.71 3.15 3.23 0.00 -
DPS 0.31 0.47 0.70 0.00 0.14 0.00 0.00 -
NAPS 0.0684 0.1649 0.1579 0.1475 0.0376 0.0067 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 - - -
Price 0.76 1.00 1.14 1.02 0.74 0.00 0.00 -
P/RPS 0.36 0.47 0.53 0.48 0.33 0.00 0.00 -
P/EPS 3.34 4.34 5.08 4.83 1.12 0.00 0.00 -
EY 29.95 23.03 19.68 20.71 89.35 0.00 0.00 -
DY 2.32 2.67 3.51 0.00 4.05 0.00 0.00 -
P/NAPS 1.95 1.06 1.27 1.21 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 28/04/08 28/01/08 26/10/07 23/07/07 23/04/07 12/02/07 - -
Price 0.70 0.74 1.20 1.30 0.99 0.00 0.00 -
P/RPS 0.34 0.35 0.56 0.61 0.44 0.00 0.00 -
P/EPS 3.08 3.21 5.35 6.16 1.50 0.00 0.00 -
EY 32.52 31.12 18.70 16.25 66.79 0.00 0.00 -
DY 2.51 3.60 3.33 0.00 3.03 0.00 0.00 -
P/NAPS 1.79 0.79 1.33 1.55 1.25 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