[PANSAR] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -76.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 399,104 307,073 187,766 95,111 354,975 265,951 0 -
PBT 21,666 19,355 13,638 6,257 24,314 16,712 0 -
Tax -5,861 -5,005 -3,613 -1,667 -5,177 -3,335 0 -
NP 15,805 14,350 10,025 4,590 19,137 13,377 0 -
-
NP to SH 15,805 14,350 10,025 4,590 19,137 13,377 0 -
-
Tax Rate 27.05% 25.86% 26.49% 26.64% 21.29% 19.96% - -
Total Cost 383,299 292,723 177,741 90,521 335,838 252,574 0 -
-
Net Worth 131,616 128,674 126,012 123,146 98,079 84,530 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 5,600 - - - - -
Div Payout % - - 55.87% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 131,616 128,674 126,012 123,146 98,079 84,530 0 -
NOSH 280,035 279,727 280,027 279,878 228,092 211,327 42,007 253.80%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.96% 4.67% 5.34% 4.83% 5.39% 5.03% 0.00% -
ROE 12.01% 11.15% 7.96% 3.73% 19.51% 15.83% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 142.52 109.78 67.05 33.98 155.63 125.85 0.00 -
EPS 5.64 5.13 3.58 1.64 8.39 6.33 0.00 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.45 0.44 0.43 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 279,878
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 77.50 59.63 36.46 18.47 68.93 51.64 0.00 -
EPS 3.07 2.79 1.95 0.89 3.72 2.60 0.00 -
DPS 0.00 0.00 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.2499 0.2447 0.2391 0.1904 0.1641 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.47 0.47 0.415 0.46 0.55 0.50 0.18 -
P/RPS 0.33 0.43 0.62 1.35 0.35 0.40 0.00 -
P/EPS 8.33 9.16 11.59 28.05 6.56 7.90 0.00 -
EY 12.01 10.91 8.63 3.57 15.25 12.66 0.00 -
DY 0.00 0.00 4.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 0.92 1.05 1.28 1.25 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 17/02/12 18/11/11 25/08/11 26/05/11 24/02/11 29/11/10 -
Price 0.47 0.47 0.47 0.425 0.475 0.49 0.50 -
P/RPS 0.33 0.43 0.70 1.25 0.31 0.39 0.00 -
P/EPS 8.33 9.16 13.13 25.91 5.66 7.74 0.00 -
EY 12.01 10.91 7.62 3.86 17.66 12.92 0.00 -
DY 0.00 0.00 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.04 0.97 1.10 1.23 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