P

Pantech Group Holdings Bhd
KLSE:PANTECH

Watchlist Manager
Pantech Group Holdings Bhd
KLSE:PANTECH
Watchlist
Price: 0.92 MYR -1.08%
Market Cap: 786.5m MYR
Have any thoughts about
Pantech Group Holdings Bhd?
Write Note

Income Statement

Earnings Waterfall
Pantech Group Holdings Bhd

Revenue
959.3m MYR
Operating Expenses
-819m MYR
Operating Income
140.3m MYR
Other Expenses
-43.2m MYR
Net Income
97.1m MYR

Income Statement
Pantech Group Holdings Bhd

Rotate your device to view
Income Statement
Currency: MYR
Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024
Revenue
Revenue
532
N/A
525
-1%
526
+0%
534
+2%
514
-4%
534
+4%
513
-4%
499
-3%
481
-4%
436
-9%
479
+10%
507
+6%
560
+11%
618
+10%
615
0%
642
+4%
633
-1%
616
-3%
609
-1%
576
-5%
576
0%
601
+4%
603
+0%
538
-11%
527
-2%
494
-6%
486
-2%
554
+14%
554
+0%
631
+14%
751
+19%
874
+16%
1 007
+15%
1 098
+9%
1 038
-5%
1 012
-2%
992
-2%
914
-8%
947
+4%
958
+1%
959
+0%
Gross Profit
Cost of Revenue
0
0
(399)
0
0
0
(396)
0
0
0
(379)
0
0
0
(472)
0
0
0
(470)
0
0
0
(476)
0
0
0
(376)
0
0
0
(566)
0
0
0
(764)
0
0
0
(724)
0
0
Gross Profit
0
N/A
0
N/A
127
N/A
0
N/A
0
N/A
0
N/A
118
N/A
0
N/A
0
N/A
0
N/A
101
N/A
0
N/A
0
N/A
0
N/A
143
N/A
0
N/A
0
N/A
0
N/A
140
N/A
0
N/A
0
N/A
0
N/A
127
N/A
0
N/A
0
N/A
0
N/A
110
N/A
0
N/A
0
N/A
0
N/A
185
N/A
0
N/A
0
N/A
0
N/A
274
N/A
0
N/A
0
N/A
0
N/A
223
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(451)
(448)
(59)
(470)
(455)
(472)
(56)
(440)
(431)
(393)
(55)
(454)
(498)
(551)
(76)
(573)
(563)
(545)
(69)
(509)
(515)
(541)
(71)
(501)
(486)
(457)
(67)
(489)
(483)
(543)
(83)
(752)
(864)
(933)
(112)
(847)
(831)
(771)
(78)
(809)
(819)
Selling, General & Administrative
0
0
(66)
0
0
0
(62)
0
0
0
(59)
0
0
0
(72)
0
0
0
(73)
0
0
0
(74)
0
0
0
(69)
0
0
0
(88)
0
0
0
(120)
0
0
0
(92)
0
0
Other Operating Expenses
(451)
(448)
7
(470)
(455)
(472)
5
(440)
(431)
(393)
4
(454)
(498)
(551)
(4)
(573)
(563)
(545)
4
(509)
(515)
(541)
3
(501)
(486)
(457)
2
(489)
(483)
(543)
5
(752)
(864)
(933)
8
(847)
(831)
(771)
14
(810)
(819)
Operating Income
81
N/A
76
-6%
68
-10%
64
-7%
59
-7%
62
+4%
62
+0%
58
-6%
50
-14%
43
-13%
46
+7%
54
+16%
63
+17%
67
+8%
68
+0%
69
+2%
70
+1%
72
+2%
71
-1%
67
-5%
61
-8%
61
-1%
56
-8%
37
-34%
40
+9%
37
-8%
43
+16%
66
+52%
72
+10%
88
+22%
102
+17%
122
+19%
143
+18%
165
+15%
163
-1%
165
+2%
162
-2%
142
-12%
144
+1%
148
+3%
140
-5%
Pre-Tax Income
Interest Income Expense
(8)
(8)
(9)
(9)
(8)
(8)
(8)
(7)
(6)
(6)
(6)
(7)
(8)
(8)
(8)
(9)
(9)
(10)
(9)
(11)
(11)
(11)
(10)
(10)
(9)
(8)
(6)
(6)
(6)
(6)
(5)
(7)
(8)
(9)
(7)
(10)
(11)
(11)
(7)
(11)
(11)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
71
N/A
66
-7%
59
-11%
54
-8%
50
-8%
53
+6%
53
+1%
50
-6%
43
-14%
36
-16%
39
+9%
46
+17%
54
+17%
58
+8%
58
0%
60
+3%
60
+1%
62
+3%
61
-2%
56
-7%
51
-10%
50
-2%
46
-7%
27
-41%
31
+15%
29
-7%
36
+23%
59
+64%
66
+11%
82
+24%
97
+18%
115
+19%
136
+18%
156
+15%
156
0%
155
0%
151
-3%
132
-13%
137
+4%
137
0%
129
-6%
Net Income
Tax Provision
(19)
(17)
(16)
(15)
(14)
(15)
(15)
(13)
(11)
(10)
(11)
(12)
(14)
(15)
(12)
(13)
(14)
(14)
(13)
(12)
(10)
(10)
(10)
(8)
(9)
(8)
(10)
(12)
(14)
(18)
(25)
(32)
(37)
(43)
(40)
(39)
(38)
(32)
(32)
(32)
(32)
Income from Continuing Operations
53
50
43
39
36
38
38
37
31
26
28
34
40
44
46
47
46
48
47
45
41
40
36
19
23
21
26
47
52
64
72
83
99
113
116
116
114
100
106
105
97
Income to Minority Interest
0
0
0
0
0
0
0
0
0
1
1
2
3
2
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
53
N/A
50
-6%
43
-13%
39
-10%
36
-8%
38
+6%
38
+1%
37
-3%
32
-14%
27
-15%
30
+10%
36
+20%
42
+19%
46
+9%
47
+2%
47
+1%
47
-2%
48
+2%
47
0%
45
-6%
41
-8%
40
-2%
36
-10%
19
-46%
23
+18%
21
-7%
26
+25%
47
+78%
52
+10%
64
+23%
72
+13%
83
+16%
99
+19%
113
+14%
116
+2%
116
+1%
114
-2%
100
-12%
106
+5%
105
-1%
97
-7%
EPS (Diluted)
0.08
N/A
0.07
-13%
0.06
-14%
0.05
-17%
0.04
-20%
0.04
N/A
0.05
+25%
0.04
-20%
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.05
N/A
0.05
N/A
0.06
+20%
0.05
-17%
0.05
N/A
0.05
N/A
0.06
+20%
0.04
-33%
0.04
N/A
0.04
N/A
0.05
+25%
0.02
-60%
0.02
N/A
0.02
N/A
0.04
+100%
0.06
+50%
0.07
+17%
0.09
+29%
0.09
N/A
0.11
+22%
0.13
+18%
0.14
+8%
0.14
N/A
0.14
N/A
0.13
-7%
0.12
-8%
0.13
+8%
0.12
-8%
0.12
N/A

See Also

Discover More