[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2009 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
09-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 108.44%
YoY- -15.73%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 90,306 401,578 335,512 243,293 123,923 511,595 371,830 -61.10%
PBT 11,192 66,758 56,006 40,415 18,267 82,001 69,068 -70.31%
Tax -2,790 -15,887 -15,944 -12,102 -4,684 -20,542 -18,217 -71.40%
NP 8,402 50,871 40,062 28,313 13,583 61,459 50,851 -69.92%
-
NP to SH 8,405 50,871 40,062 28,313 13,583 61,459 50,851 -69.91%
-
Tax Rate 24.93% 23.80% 28.47% 29.94% 25.64% 25.05% 26.38% -
Total Cost 81,904 350,707 295,450 214,980 110,340 450,136 320,979 -59.80%
-
Net Worth 0 231,938 231,918 224,409 209,544 198,277 194,860 -
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - 15,711 11,221 5,610 - 11,223 7,494 -
Div Payout % - 30.89% 28.01% 19.82% - 18.26% 14.74% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 0 231,938 231,918 224,409 209,544 198,277 194,860 -
NOSH 374,374 374,093 374,061 374,015 374,187 374,109 374,731 -0.06%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 9.30% 12.67% 11.94% 11.64% 10.96% 12.01% 13.68% -
ROE 0.00% 21.93% 17.27% 12.62% 6.48% 31.00% 26.10% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 24.12 107.35 89.69 65.05 33.12 136.75 99.23 -61.08%
EPS 1.87 11.33 10.71 7.57 3.63 16.43 13.57 -73.35%
DPS 0.00 4.20 3.00 1.50 0.00 3.00 2.00 -
NAPS 0.00 0.62 0.62 0.60 0.56 0.53 0.52 -
Adjusted Per Share Value based on latest NOSH - 373,857
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 10.56 46.98 39.25 28.46 14.50 59.85 43.50 -61.11%
EPS 0.98 5.95 4.69 3.31 1.59 7.19 5.95 -69.98%
DPS 0.00 1.84 1.31 0.66 0.00 1.31 0.88 -
NAPS 0.00 0.2713 0.2713 0.2625 0.2451 0.232 0.228 -
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.69 0.78 0.79 0.76 0.64 0.36 0.40 -
P/RPS 2.86 0.73 0.88 1.17 1.93 0.26 0.40 271.58%
P/EPS 30.73 5.74 7.38 10.04 17.63 2.19 2.95 377.65%
EY 3.25 17.43 13.56 9.96 5.67 45.63 33.93 -79.09%
DY 0.00 5.38 3.80 1.97 0.00 8.33 5.00 -
P/NAPS 0.00 1.26 1.27 1.27 1.14 0.68 0.77 -
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 -
Price 0.74 0.77 0.81 0.80 0.65 0.47 0.39 -
P/RPS 3.07 0.72 0.90 1.23 1.96 0.34 0.39 296.21%
P/EPS 32.96 5.66 7.56 10.57 17.91 2.86 2.87 409.78%
EY 3.03 17.66 13.22 9.46 5.58 34.95 34.79 -80.38%
DY 0.00 5.45 3.70 1.87 0.00 6.38 5.13 -
P/NAPS 0.00 1.24 1.31 1.33 1.16 0.89 0.75 -

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