[PASDEC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 142.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 37,396 40,090 27,540 29,154 29,556 87,816 98,322 -47.47%
PBT 35,144 2,423 9,552 6,380 2,624 9,402 12,373 100.43%
Tax -1,064 -715 -1,274 62 36 -1,695 -58 594.34%
NP 34,080 1,708 8,277 6,442 2,660 7,707 12,314 96.99%
-
NP to SH 34,080 1,708 8,277 6,442 2,660 7,707 12,314 96.99%
-
Tax Rate 3.03% 29.51% 13.34% -0.97% -1.37% 18.03% 0.47% -
Total Cost 3,316 38,382 19,262 22,712 26,896 80,109 86,008 -88.56%
-
Net Worth 347,797 322,036 318,995 314,902 312,284 311,579 315,068 6.80%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 347,797 322,036 318,995 314,902 312,284 311,579 315,068 6.80%
NOSH 205,797 196,363 191,015 179,944 179,473 180,103 180,038 9.31%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 91.13% 4.26% 30.06% 22.10% 9.00% 8.78% 12.52% -
ROE 9.80% 0.53% 2.59% 2.05% 0.85% 2.47% 3.91% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.17 20.42 14.42 16.20 16.47 48.76 54.61 -51.95%
EPS 16.56 0.83 4.33 3.58 1.48 4.28 6.84 80.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.67 1.75 1.74 1.73 1.75 -2.29%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.34 10.01 6.88 7.28 7.38 21.93 24.56 -47.47%
EPS 8.51 0.43 2.07 1.61 0.66 1.92 3.08 96.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.8043 0.7968 0.7865 0.78 0.7782 0.7869 6.80%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.61 0.58 0.60 0.58 0.47 0.50 0.50 -
P/RPS 3.36 2.84 4.16 3.58 2.85 1.03 0.92 136.96%
P/EPS 3.68 66.68 13.85 16.20 31.71 11.68 7.31 -36.69%
EY 27.15 1.50 7.22 6.17 3.15 8.56 13.68 57.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.33 0.27 0.29 0.29 15.49%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 24/12/03 27/08/03 26/05/03 27/02/03 28/11/02 -
Price 0.52 0.64 0.57 0.67 0.59 0.50 0.51 -
P/RPS 2.86 3.13 3.95 4.14 3.58 1.03 0.93 111.32%
P/EPS 3.14 73.58 13.15 18.72 39.81 11.68 7.46 -43.80%
EY 31.85 1.36 7.60 5.34 2.51 8.56 13.41 77.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.34 0.38 0.34 0.29 0.29 4.54%

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