[PASDEC] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -55.6%
YoY- 40.22%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 72,624 72,001 73,624 83,250 104,572 32,991 35,096 62.45%
PBT 7,648 5,856 8,829 16,942 39,236 -21,978 4,484 42.80%
Tax -232 -517 -222 -192 -20 -891 1,114 -
NP 7,416 5,339 8,606 16,750 39,216 -22,869 5,598 20.64%
-
NP to SH 7,416 6,025 9,256 17,410 39,216 -22,869 5,598 20.64%
-
Tax Rate 3.03% 8.83% 2.51% 1.13% 0.05% - -24.84% -
Total Cost 65,208 66,662 65,017 66,500 65,356 55,860 29,497 69.78%
-
Net Worth 314,044 325,572 325,470 325,151 329,534 317,951 345,434 -6.15%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 314,044 325,572 325,470 325,151 329,534 317,951 345,434 -6.15%
NOSH 189,183 206,058 205,994 205,791 205,958 206,461 206,847 -5.78%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.21% 7.42% 11.69% 20.12% 37.50% -69.32% 15.95% -
ROE 2.36% 1.85% 2.84% 5.35% 11.90% -7.19% 1.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.39 34.94 35.74 40.45 50.77 15.98 16.97 72.41%
EPS 3.92 2.92 4.49 8.46 19.40 -11.10 2.71 27.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.58 1.58 1.58 1.60 1.54 1.67 -0.39%
Adjusted Per Share Value based on latest NOSH - 207,096
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.97 14.85 15.18 17.16 21.56 6.80 7.24 62.37%
EPS 1.53 1.24 1.91 3.59 8.09 -4.72 1.15 20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6475 0.6713 0.6711 0.6704 0.6795 0.6556 0.7122 -6.15%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.32 0.28 0.35 0.29 0.32 0.41 0.47 -
P/RPS 0.83 0.80 0.98 0.72 0.63 2.57 2.77 -55.25%
P/EPS 8.16 9.58 7.79 3.43 1.68 -3.70 17.36 -39.57%
EY 12.25 10.44 12.84 29.17 59.50 -27.02 5.76 65.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.22 0.18 0.20 0.27 0.28 -22.79%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 10/11/04 -
Price 0.34 0.34 0.26 0.29 0.28 0.40 0.43 -
P/RPS 0.89 0.97 0.73 0.72 0.55 2.50 2.53 -50.19%
P/EPS 8.67 11.63 5.79 3.43 1.47 -3.61 15.89 -33.25%
EY 11.53 8.60 17.28 29.17 68.00 -27.69 6.29 49.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.16 0.18 0.18 0.26 0.26 -16.06%

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