[PANSAR] YoY Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -165.18%
YoY- -809.78%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 244,392 269,211 183,700 97,775 51,731 81,566 97,145 16.60%
PBT 9,077 8,977 2,259 -7,342 -932 2,015 3,135 19.36%
Tax -2,195 -2,063 -1,517 358 165 -575 -756 19.42%
NP 6,882 6,914 742 -6,984 -767 1,440 2,379 19.34%
-
NP to SH 6,882 6,891 681 -6,978 -767 1,440 2,379 19.34%
-
Tax Rate 24.18% 22.98% 67.15% - - 28.54% 24.11% -
Total Cost 237,510 262,297 182,958 104,759 52,498 80,126 94,766 16.53%
-
Net Worth 326,041 315,891 303,637 299,031 178,611 178,611 184,800 9.91%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 326,041 315,891 303,637 299,031 178,611 178,611 184,800 9.91%
NOSH 504,940 469,688 464,079 464,079 462,000 462,000 308,000 8.57%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.82% 2.57% 0.40% -7.14% -1.48% 1.77% 2.45% -
ROE 2.11% 2.18% 0.22% -2.33% -0.43% 0.81% 1.29% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.47 57.95 39.93 21.25 11.30 17.81 31.54 7.78%
EPS 1.39 1.48 0.15 -1.52 -0.17 0.31 0.77 10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.68 0.66 0.65 0.39 0.39 0.60 1.59%
Adjusted Per Share Value based on latest NOSH - 464,079
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 47.46 52.27 35.67 18.99 10.04 15.84 18.86 16.61%
EPS 1.34 1.34 0.13 -1.35 -0.15 0.28 0.46 19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6331 0.6134 0.5896 0.5807 0.3468 0.3468 0.3588 9.91%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.58 0.58 0.59 0.65 0.935 0.49 0.88 -
P/RPS 1.17 1.00 1.48 3.06 8.28 2.75 2.79 -13.47%
P/EPS 41.63 39.10 398.58 -42.85 -558.29 155.84 113.93 -15.43%
EY 2.40 2.56 0.25 -2.33 -0.18 0.64 0.88 18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.89 1.00 2.40 1.26 1.47 -8.18%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 23/08/23 24/08/22 26/08/21 28/08/20 20/08/19 27/08/18 -
Price 0.55 0.575 0.62 0.655 0.73 0.45 0.84 -
P/RPS 1.11 0.99 1.55 3.08 6.46 2.53 2.66 -13.54%
P/EPS 39.48 38.76 418.85 -43.18 -435.88 143.12 108.75 -15.52%
EY 2.53 2.58 0.24 -2.32 -0.23 0.70 0.92 18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 0.94 1.01 1.87 1.15 1.40 -8.33%

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