[PANSAR] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -184.62%
YoY- -1133.33%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 380,444 0 0 0 0 0 0 -
PBT 25,028 0 -36 -740 -60 -40 -504 -
Tax -6,668 0 0 0 0 0 0 -
NP 18,360 0 -36 -740 -60 -40 -504 -
-
NP to SH 18,360 0 -36 -740 -60 -40 -504 -
-
Tax Rate 26.64% - - - - - - -
Total Cost 362,084 0 36 740 60 40 504 199.12%
-
Net Worth 123,146 0 6,835 7,412 6,997 9,555 9,197 54.06%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 123,146 0 6,835 7,412 6,997 9,555 9,197 54.06%
NOSH 279,878 43,333 45,000 42,045 37,500 50,000 41,999 37.15%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.83% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 14.91% 0.00% -0.53% -9.98% -0.86% -0.42% -5.48% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 135.93 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 6.56 0.00 0.08 -1.76 -0.16 -0.08 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.00 0.1519 0.1763 0.1866 0.1911 0.219 12.32%
Adjusted Per Share Value based on latest NOSH - 42,045
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 73.83 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 3.56 0.00 -0.01 -0.14 -0.01 -0.01 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.239 0.00 0.0133 0.0144 0.0136 0.0185 0.0179 53.99%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 24/03/08 24/03/08 29/06/07 30/06/06 30/06/05 -
Price 0.46 0.18 0.18 0.18 0.43 0.38 0.44 -
P/RPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.01 0.00 -225.00 -10.23 -268.75 -475.00 -36.67 -
EY 14.26 0.00 -0.44 -9.78 -0.37 -0.21 -2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.00 1.18 1.02 2.30 1.99 2.01 -10.25%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 30/08/10 24/03/08 24/03/08 29/08/07 30/08/06 22/08/05 -
Price 0.425 0.18 0.18 0.18 0.38 0.38 0.43 -
P/RPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.48 0.00 -225.00 -10.23 -237.50 -475.00 -35.83 -
EY 15.44 0.00 -0.44 -9.78 -0.42 -0.21 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 1.18 1.02 2.04 1.99 1.96 -11.05%

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