[PANTECH] YoY Cumulative Quarter Result on 31-May-2009 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
16-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -77.9%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 145,230 95,345 90,306 123,923 113,360 79,753 0 -
PBT 17,911 9,216 11,192 18,267 22,181 10,589 0 -
Tax -5,452 -2,972 -2,790 -4,684 -6,469 -2,662 0 -
NP 12,459 6,244 8,402 13,583 15,712 7,927 0 -
-
NP to SH 12,461 6,246 8,405 13,583 15,712 7,927 0 -
-
Tax Rate 30.44% 32.25% 24.93% 25.64% 29.16% 25.14% - -
Total Cost 132,771 89,101 81,904 110,340 97,648 71,826 0 -
-
Net Worth 350,887 325,878 0 209,544 161,244 126,111 0 -
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 4,498 - - - - - - -
Div Payout % 36.10% - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 350,887 325,878 0 209,544 161,244 126,111 0 -
NOSH 449,855 452,608 374,374 374,187 374,988 150,132 0 -
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 8.58% 6.55% 9.30% 10.96% 13.86% 9.94% 0.00% -
ROE 3.55% 1.92% 0.00% 6.48% 9.74% 6.29% 0.00% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 32.28 21.07 24.12 33.12 30.23 53.12 0.00 -
EPS 2.77 1.38 1.87 3.63 4.19 5.28 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.00 0.56 0.43 0.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 374,187
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 16.99 11.15 10.56 14.50 13.26 9.33 0.00 -
EPS 1.46 0.73 0.98 1.59 1.84 0.93 0.00 -
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4105 0.3812 0.00 0.2451 0.1886 0.1475 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 - -
Price 0.53 0.62 0.69 0.64 0.75 1.02 0.00 -
P/RPS 1.64 2.94 2.86 1.93 2.48 1.92 0.00 -
P/EPS 19.13 44.93 30.73 17.63 17.90 19.32 0.00 -
EY 5.23 2.23 3.25 5.67 5.59 5.18 0.00 -
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.00 1.14 1.74 1.21 0.00 -
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 26/07/12 28/07/11 29/07/10 16/07/09 11/07/08 23/07/07 - -
Price 0.57 0.60 0.74 0.65 0.68 1.30 0.00 -
P/RPS 1.77 2.85 3.07 1.96 2.25 2.45 0.00 -
P/EPS 20.58 43.48 32.96 17.91 16.23 24.62 0.00 -
EY 4.86 2.30 3.03 5.58 6.16 4.06 0.00 -
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.00 1.16 1.58 1.55 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