[PANSAR] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ--%
YoY- 708.8%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 429,935 399,104 354,975 275,234 0 0 0 -
PBT 23,200 21,666 24,314 9,853 -248 -260 -186 -
Tax -5,742 -5,861 -5,177 -2,523 -956 0 -1 322.60%
NP 17,458 15,805 19,137 7,330 -1,204 -260 -187 -
-
NP to SH 17,458 15,805 19,137 7,330 -1,204 -260 -187 -
-
Tax Rate 24.75% 27.05% 21.29% 25.61% - - - -
Total Cost 412,477 383,299 335,838 267,904 1,204 260 187 260.37%
-
Net Worth 142,873 131,616 98,079 18,127 6,443 7,577 7,766 62.40%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 142,873 131,616 98,079 18,127 6,443 7,577 7,766 62.40%
NOSH 280,143 280,035 228,092 42,156 42,363 41,935 41,555 37.40%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.06% 3.96% 5.39% 2.66% 0.00% 0.00% 0.00% -
ROE 12.22% 12.01% 19.51% 40.44% -18.69% -3.43% -2.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 153.47 142.52 155.63 652.88 0.00 0.00 0.00 -
EPS 6.24 5.64 8.39 3.92 -2.87 0.62 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.43 0.43 0.1521 0.1807 0.1869 18.19%
Adjusted Per Share Value based on latest NOSH - 41,363
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 83.44 77.46 68.89 53.42 0.00 0.00 0.00 -
EPS 3.39 3.07 3.71 1.42 -0.23 -0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2773 0.2554 0.1903 0.0352 0.0125 0.0147 0.0151 62.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 24/03/08 24/03/08 30/03/07 -
Price 0.355 0.47 0.55 0.18 0.18 0.18 0.41 -
P/RPS 0.23 0.33 0.35 0.03 0.00 0.00 0.00 -
P/EPS 5.70 8.33 6.56 1.04 -6.33 -29.03 -91.11 -
EY 17.55 12.01 15.25 96.60 -15.79 -3.44 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.00 1.28 0.42 1.18 1.00 2.19 -17.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 24/05/12 26/05/11 31/05/10 24/03/08 24/03/08 31/05/07 -
Price 0.415 0.47 0.475 0.18 0.18 0.18 0.37 -
P/RPS 0.27 0.33 0.31 0.03 0.00 0.00 0.00 -
P/EPS 6.66 8.33 5.66 1.04 -6.33 -29.03 -82.22 -
EY 15.02 12.01 17.66 96.60 -15.79 -3.44 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.00 1.10 0.42 1.18 1.00 1.98 -13.82%

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