[PANSAR] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -4.36%
YoY- -386.18%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 409,430 354,601 0 0 0 0 0 -
PBT 25,806 22,282 0 -797 -164 -108 -405 -
Tax -6,673 -4,446 0 0 0 -1 0 -
NP 19,133 17,836 0 -797 -164 -109 -405 -
-
NP to SH 19,133 17,836 0 -797 -164 -109 -405 -
-
Tax Rate 25.86% 19.95% - - - - - -
Total Cost 390,297 336,765 0 797 164 109 405 214.12%
-
Net Worth 128,674 84,530 0 7,011 7,804 7,765 9,077 55.53%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 128,674 84,530 0 7,011 7,804 7,765 9,077 55.53%
NOSH 279,727 211,327 41,333 42,112 42,413 40,999 42,222 37.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.67% 5.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 14.87% 21.10% 0.00% -11.37% -2.10% -1.41% -4.47% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 146.37 167.80 0.00 0.00 0.00 0.00 0.00 -
EPS 6.84 8.44 0.00 -1.89 -0.39 -0.27 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.40 0.00 0.1665 0.184 0.1894 0.215 13.50%
Adjusted Per Share Value based on latest NOSH - 42,352
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 79.49 68.85 0.00 0.00 0.00 0.00 0.00 -
EPS 3.71 3.46 0.00 -0.15 -0.03 -0.02 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2498 0.1641 0.00 0.0136 0.0152 0.0151 0.0176 55.56%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 20/11/09 24/03/08 31/12/07 29/12/06 30/12/05 -
Price 0.47 0.50 0.18 0.18 0.41 0.39 0.36 -
P/RPS 0.32 0.30 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.87 5.92 0.00 -9.51 -106.03 -146.25 -37.50 -
EY 14.55 16.88 0.00 -10.52 -0.94 -0.68 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.25 0.00 1.08 2.23 2.06 1.67 -7.88%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 24/02/11 25/02/10 24/03/08 28/02/08 26/02/07 28/02/06 -
Price 0.47 0.49 0.18 0.18 0.30 0.54 0.39 -
P/RPS 0.32 0.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.87 5.81 0.00 -9.51 -77.59 -202.50 -40.62 -
EY 14.55 17.22 0.00 -10.52 -1.29 -0.49 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.23 0.00 1.08 1.63 2.85 1.81 -9.11%

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