[PASDEC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
24-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 28.49%
YoY- -32.78%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 30,878 37,396 40,090 27,540 29,154 29,556 87,816 -50.21%
PBT 11,882 35,144 2,423 9,552 6,380 2,624 9,402 16.90%
Tax 534 -1,064 -715 -1,274 62 36 -1,695 -
NP 12,416 34,080 1,708 8,277 6,442 2,660 7,707 37.46%
-
NP to SH 12,416 34,080 1,708 8,277 6,442 2,660 7,707 37.46%
-
Tax Rate -4.49% 3.03% 29.51% 13.34% -0.97% -1.37% 18.03% -
Total Cost 18,462 3,316 38,382 19,262 22,712 26,896 80,109 -62.44%
-
Net Worth 346,493 347,797 322,036 318,995 314,902 312,284 311,579 7.34%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 346,493 347,797 322,036 318,995 314,902 312,284 311,579 7.34%
NOSH 206,245 205,797 196,363 191,015 179,944 179,473 180,103 9.46%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 40.21% 91.13% 4.26% 30.06% 22.10% 9.00% 8.78% -
ROE 3.58% 9.80% 0.53% 2.59% 2.05% 0.85% 2.47% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.97 18.17 20.42 14.42 16.20 16.47 48.76 -54.52%
EPS 6.02 16.56 0.83 4.33 3.58 1.48 4.28 25.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.69 1.64 1.67 1.75 1.74 1.73 -1.93%
Adjusted Per Share Value based on latest NOSH - 190,318
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.71 9.34 10.01 6.88 7.28 7.38 21.93 -50.21%
EPS 3.10 8.51 0.43 2.07 1.61 0.66 1.92 37.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8654 0.8687 0.8043 0.7968 0.7865 0.78 0.7782 7.34%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.53 0.61 0.58 0.60 0.58 0.47 0.50 -
P/RPS 3.54 3.36 2.84 4.16 3.58 2.85 1.03 127.91%
P/EPS 8.80 3.68 66.68 13.85 16.20 31.71 11.68 -17.21%
EY 11.36 27.15 1.50 7.22 6.17 3.15 8.56 20.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.35 0.36 0.33 0.27 0.29 6.78%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 24/12/03 27/08/03 26/05/03 27/02/03 -
Price 0.49 0.52 0.64 0.57 0.67 0.59 0.50 -
P/RPS 3.27 2.86 3.13 3.95 4.14 3.58 1.03 116.16%
P/EPS 8.14 3.14 73.58 13.15 18.72 39.81 11.68 -21.41%
EY 12.29 31.85 1.36 7.60 5.34 2.51 8.56 27.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.39 0.34 0.38 0.34 0.29 0.00%

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