[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2008 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 113.84%
YoY- 99.67%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 123,923 511,595 371,830 238,990 113,360 313,323 237,627 -35.18%
PBT 18,267 82,001 69,068 46,262 22,181 45,021 33,851 -33.69%
Tax -4,684 -20,542 -18,217 -12,663 -6,469 -10,879 -7,946 -29.67%
NP 13,583 61,459 50,851 33,599 15,712 34,142 25,905 -34.95%
-
NP to SH 13,583 61,459 50,851 33,599 15,712 34,142 25,905 -34.95%
-
Tax Rate 25.64% 25.05% 26.38% 27.37% 29.16% 24.16% 23.47% -
Total Cost 110,340 450,136 320,979 205,391 97,648 279,181 211,722 -35.21%
-
Net Worth 209,544 198,277 194,860 179,994 161,244 58,498 140,999 30.19%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - 11,223 7,494 4,499 - 2,639 2,999 -
Div Payout % - 18.26% 14.74% 13.39% - 7.73% 11.58% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 209,544 198,277 194,860 179,994 161,244 58,498 140,999 30.19%
NOSH 374,187 374,109 374,731 374,988 374,988 149,995 149,999 83.83%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 10.96% 12.01% 13.68% 14.06% 13.86% 10.90% 10.90% -
ROE 6.48% 31.00% 26.10% 18.67% 9.74% 58.36% 18.37% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 33.12 136.75 99.23 63.73 30.23 208.89 158.42 -64.74%
EPS 3.63 16.43 13.57 8.96 4.19 9.10 17.27 -64.61%
DPS 0.00 3.00 2.00 1.20 0.00 1.76 2.00 -
NAPS 0.56 0.53 0.52 0.48 0.43 0.39 0.94 -29.17%
Adjusted Per Share Value based on latest NOSH - 374,989
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 14.50 59.85 43.50 27.96 13.26 36.65 27.80 -35.17%
EPS 1.59 7.19 5.95 3.93 1.84 3.99 3.03 -34.91%
DPS 0.00 1.31 0.88 0.53 0.00 0.31 0.35 -
NAPS 0.2451 0.232 0.228 0.2106 0.1886 0.0684 0.1649 30.20%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.64 0.36 0.40 0.62 0.75 0.76 1.00 -
P/RPS 1.93 0.26 0.40 0.97 2.48 0.36 0.63 110.78%
P/EPS 17.63 2.19 2.95 6.92 17.90 3.34 5.79 109.93%
EY 5.67 45.63 33.93 14.45 5.59 29.95 17.27 -52.37%
DY 0.00 8.33 5.00 1.94 0.00 2.32 2.00 -
P/NAPS 1.14 0.68 0.77 1.29 1.74 1.95 1.06 4.96%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 16/07/09 27/04/09 12/01/09 23/10/08 11/07/08 28/04/08 28/01/08 -
Price 0.65 0.47 0.39 0.48 0.68 0.70 0.74 -
P/RPS 1.96 0.34 0.39 0.75 2.25 0.34 0.47 158.85%
P/EPS 17.91 2.86 2.87 5.36 16.23 3.08 4.28 159.45%
EY 5.58 34.95 34.79 18.67 6.16 32.52 23.34 -61.44%
DY 0.00 6.38 5.13 2.50 0.00 2.51 2.70 -
P/NAPS 1.16 0.89 0.75 1.00 1.58 1.79 0.79 29.15%

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