[PANTECH] QoQ Cumulative Quarter 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- 53.95%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 238,990 113,360 313,323 237,627 160,359 79,753 90,605 90.34%
PBT 46,262 22,181 45,021 33,851 22,696 10,589 28,503 37.90%
Tax -12,663 -6,469 -10,879 -7,946 -5,869 -2,662 -1,577 298.46%
NP 33,599 15,712 34,142 25,905 16,827 7,927 26,926 15.82%
-
NP to SH 33,599 15,712 34,142 25,905 16,827 7,927 26,926 15.82%
-
Tax Rate 27.37% 29.16% 24.16% 23.47% 25.86% 25.14% 5.53% -
Total Cost 205,391 97,648 279,181 211,722 143,532 71,826 63,679 117.52%
-
Net Worth 179,994 161,244 58,498 140,999 134,975 126,111 32,171 213.51%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 4,499 - 2,639 2,999 2,999 - 1,221 137.62%
Div Payout % 13.39% - 7.73% 11.58% 17.83% - 4.54% -
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 58,498 140,999 134,975 126,111 32,171 213.51%
NOSH 374,988 374,988 149,995 149,999 149,973 150,132 40,722 336.38%
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 14.06% 13.86% 10.90% 10.90% 10.49% 9.94% 29.72% -
ROE 18.67% 9.74% 58.36% 18.37% 12.47% 6.29% 83.70% -
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 63.73 30.23 208.89 158.42 106.93 53.12 222.49 -56.38%
EPS 8.96 4.19 9.10 17.27 11.22 5.28 66.12 -73.45%
DPS 1.20 0.00 1.76 2.00 2.00 0.00 3.00 -45.56%
NAPS 0.48 0.43 0.39 0.94 0.90 0.84 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 27.96 13.26 36.65 27.80 18.76 9.33 10.60 90.34%
EPS 3.93 1.84 3.99 3.03 1.97 0.93 3.15 15.81%
DPS 0.53 0.00 0.31 0.35 0.35 0.00 0.14 141.92%
NAPS 0.2106 0.1886 0.0684 0.1649 0.1579 0.1475 0.0376 213.74%
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 0.97 2.48 0.36 0.63 1.07 1.92 0.33 104.52%
P/EPS 6.92 17.90 3.34 5.79 10.16 19.32 1.12 234.85%
EY 14.45 5.59 29.95 17.27 9.84 5.18 89.35 -70.15%
DY 1.94 0.00 2.32 2.00 1.75 0.00 4.05 -38.64%
P/NAPS 1.29 1.74 1.95 1.06 1.27 1.21 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 23/07/07 23/04/07 -
Price 0.48 0.68 0.70 0.74 1.20 1.30 0.99 -
P/RPS 0.75 2.25 0.34 0.47 1.12 2.45 0.44 42.46%
P/EPS 5.36 16.23 3.08 4.28 10.70 24.62 1.50 132.83%
EY 18.67 6.16 32.52 23.34 9.35 4.06 66.79 -57.08%
DY 2.50 0.00 2.51 2.70 1.67 0.00 3.03 -11.97%
P/NAPS 1.00 1.58 1.79 0.79 1.33 1.55 1.25 -13.76%

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