[PANTECH] QoQ Cumulative 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- 112.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 113,360 313,323 237,627 160,359 79,753 90,605 26,447 163.63%
PBT 22,181 45,021 33,851 22,696 10,589 28,503 21,931 0.75%
Tax -6,469 -10,879 -7,946 -5,869 -2,662 -1,577 -1,243 200.01%
NP 15,712 34,142 25,905 16,827 7,927 26,926 20,688 -16.74%
-
NP to SH 15,712 34,142 25,905 16,827 7,927 26,926 20,688 -16.74%
-
Tax Rate 29.16% 24.16% 23.47% 25.86% 25.14% 5.53% 5.67% -
Total Cost 97,648 279,181 211,722 143,532 71,826 63,679 5,759 558.86%
-
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 2,999 2,999 - 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 374,988 149,995 149,999 149,973 150,132 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 9.74% 58.36% 18.37% 12.47% 6.29% 83.70% 360.33% -
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 30.23 208.89 158.42 106.93 53.12 222.49 322.44 -79.33%
EPS 4.19 9.10 17.27 11.22 5.28 66.12 252.23 -93.47%
DPS 0.00 1.76 2.00 2.00 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 13.26 36.65 27.80 18.76 9.33 10.60 3.09 163.83%
EPS 1.84 3.99 3.03 1.97 0.93 3.15 2.42 -16.68%
DPS 0.00 0.31 0.35 0.35 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 2.48 0.36 0.63 1.07 1.92 0.33 0.00 -
P/EPS 17.90 3.34 5.79 10.16 19.32 1.12 0.00 -
EY 5.59 29.95 17.27 9.84 5.18 89.35 0.00 -
DY 0.00 2.32 2.00 1.75 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 2.25 0.34 0.47 1.12 2.45 0.44 0.00 -
P/EPS 16.23 3.08 4.28 10.70 24.62 1.50 0.00 -
EY 6.16 32.52 23.34 9.35 4.06 66.79 0.00 -
DY 0.00 2.51 2.70 1.67 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