[PANSAR] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 187,766 95,111 354,975 265,951 0 0 275,234 -22.48%
PBT 13,638 6,257 24,314 16,712 0 0 9,853 24.17%
Tax -3,613 -1,667 -5,177 -3,335 0 0 -2,523 27.02%
NP 10,025 4,590 19,137 13,377 0 0 7,330 23.18%
-
NP to SH 10,025 4,590 19,137 13,377 0 0 7,330 23.18%
-
Tax Rate 26.49% 26.64% 21.29% 19.96% - - 25.61% -
Total Cost 177,741 90,521 335,838 252,574 0 0 267,904 -23.91%
-
Net Worth 126,012 123,146 98,079 84,530 0 0 18,127 263.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,600 - - - - - - -
Div Payout % 55.87% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 126,012 123,146 98,079 84,530 0 0 18,127 263.81%
NOSH 280,027 279,878 228,092 211,327 42,007 43,333 42,156 252.96%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.34% 4.83% 5.39% 5.03% 0.00% 0.00% 2.66% -
ROE 7.96% 3.73% 19.51% 15.83% 0.00% 0.00% 40.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.05 33.98 155.63 125.85 0.00 0.00 652.88 -78.03%
EPS 3.58 1.64 8.39 6.33 0.00 0.00 3.92 -5.86%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.43 0.40 0.00 0.00 0.43 3.07%
Adjusted Per Share Value based on latest NOSH - 260,100
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.44 18.46 68.89 51.61 0.00 0.00 53.42 -22.49%
EPS 1.95 0.89 3.71 2.60 0.00 0.00 1.42 23.52%
DPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2446 0.239 0.1903 0.1641 0.00 0.00 0.0352 263.71%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.415 0.46 0.55 0.50 0.18 0.18 0.18 -
P/RPS 0.62 1.35 0.35 0.40 0.00 0.00 0.03 651.70%
P/EPS 11.59 28.05 6.56 7.90 0.00 0.00 1.04 398.19%
EY 8.63 3.57 15.25 12.66 0.00 0.00 96.60 -79.98%
DY 4.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.28 1.25 0.00 0.00 0.42 68.58%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 25/08/11 26/05/11 24/02/11 29/11/10 30/08/10 31/05/10 -
Price 0.47 0.425 0.475 0.49 0.50 0.18 0.18 -
P/RPS 0.70 1.25 0.31 0.39 0.00 0.00 0.03 714.99%
P/EPS 13.13 25.91 5.66 7.74 0.00 0.00 1.04 441.35%
EY 7.62 3.86 17.66 12.92 0.00 0.00 96.60 -81.57%
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.97 1.10 1.23 0.00 0.00 0.42 82.92%

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