[PANTECH] QoQ TTM Result on 31-May-2007 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- 29.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 313,323 301,764 250,943 170,337 90,584 26,447 0 -
PBT 45,021 40,282 51,058 38,951 28,362 21,931 0 -
Tax -10,879 -8,307 -7,473 -4,266 -1,604 -1,243 0 -
NP 34,142 31,975 43,585 34,685 26,758 20,688 0 -
-
NP to SH 34,142 31,975 43,585 34,685 26,758 20,688 0 -
-
Tax Rate 24.16% 20.62% 14.64% 10.95% 5.66% 5.67% - -
Total Cost 279,181 269,789 207,358 135,652 63,826 5,759 0 -
-
Net Worth 58,492 0 0 0 25,693 5,741 0 -
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 2,640 2,176 2,176 975 975 - - -
Div Payout % 7.73% 6.81% 4.99% 2.81% 3.65% - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 58,492 0 0 0 25,693 5,741 0 -
NOSH 149,981 150,049 150,084 150,132 32,523 8,202 0 -
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 10.90% 10.60% 17.37% 20.36% 29.54% 78.22% 0.00% -
ROE 58.37% 0.00% 0.00% 0.00% 104.14% 360.33% 0.00% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 208.91 201.11 167.20 113.46 278.52 322.44 0.00 -
EPS 22.76 21.31 29.04 23.10 82.27 252.23 0.00 -
DPS 1.76 1.45 1.45 0.65 3.00 0.00 0.00 -
NAPS 0.39 0.00 0.00 0.00 0.79 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 150,132
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 36.65 35.30 29.36 19.93 10.60 3.09 0.00 -
EPS 3.99 3.74 5.10 4.06 3.13 2.42 0.00 -
DPS 0.31 0.25 0.25 0.11 0.11 0.00 0.00 -
NAPS 0.0684 0.00 0.00 0.00 0.0301 0.0067 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 - - -
Price 0.76 1.00 1.14 1.02 0.74 0.00 0.00 -
P/RPS 0.36 0.50 0.68 0.90 0.27 0.00 0.00 -
P/EPS 3.34 4.69 3.93 4.42 0.90 0.00 0.00 -
EY 29.95 21.31 25.47 22.65 111.18 0.00 0.00 -
DY 2.32 1.45 1.27 0.64 4.05 0.00 0.00 -
P/NAPS 1.95 0.00 0.00 0.00 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 28/04/08 28/01/08 26/10/07 - - - - -
Price 0.70 0.74 1.20 0.00 0.00 0.00 0.00 -
P/RPS 0.34 0.37 0.72 0.00 0.00 0.00 0.00 -
P/EPS 3.08 3.47 4.13 0.00 0.00 0.00 0.00 -
EY 32.52 28.80 24.20 0.00 0.00 0.00 0.00 -
DY 2.51 1.96 1.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.00 0.00 0.00 0.00 0.00 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