[PASDEC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -46.84%
YoY- 65.33%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 97,748 72,624 72,001 73,624 83,250 104,572 32,991 106.69%
PBT 2,520 7,648 5,856 8,829 16,942 39,236 -21,978 -
Tax -508 -232 -517 -222 -192 -20 -891 -31.31%
NP 2,012 7,416 5,339 8,606 16,750 39,216 -22,869 -
-
NP to SH 2,536 7,416 6,025 9,256 17,410 39,216 -22,869 -
-
Tax Rate 20.16% 3.03% 8.83% 2.51% 1.13% 0.05% - -
Total Cost 95,736 65,208 66,662 65,017 66,500 65,356 55,860 43.35%
-
Net Worth 323,135 314,044 325,572 325,470 325,151 329,534 317,951 1.08%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 323,135 314,044 325,572 325,470 325,151 329,534 317,951 1.08%
NOSH 204,516 189,183 206,058 205,994 205,791 205,958 206,461 -0.63%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.06% 10.21% 7.42% 11.69% 20.12% 37.50% -69.32% -
ROE 0.78% 2.36% 1.85% 2.84% 5.35% 11.90% -7.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.79 38.39 34.94 35.74 40.45 50.77 15.98 107.99%
EPS 1.24 3.92 2.92 4.49 8.46 19.40 -11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.66 1.58 1.58 1.58 1.60 1.54 1.72%
Adjusted Per Share Value based on latest NOSH - 204,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.15 14.97 14.85 15.18 17.16 21.56 6.80 106.71%
EPS 0.52 1.53 1.24 1.91 3.59 8.09 -4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6663 0.6475 0.6713 0.6711 0.6704 0.6795 0.6556 1.08%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.32 0.32 0.28 0.35 0.29 0.32 0.41 -
P/RPS 0.67 0.83 0.80 0.98 0.72 0.63 2.57 -59.29%
P/EPS 25.81 8.16 9.58 7.79 3.43 1.68 -3.70 -
EY 3.88 12.25 10.44 12.84 29.17 59.50 -27.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.18 0.22 0.18 0.20 0.27 -18.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.35 0.34 0.34 0.26 0.29 0.28 0.40 -
P/RPS 0.73 0.89 0.97 0.73 0.72 0.55 2.50 -56.08%
P/EPS 28.23 8.67 11.63 5.79 3.43 1.47 -3.61 -
EY 3.54 11.53 8.60 17.28 29.17 68.00 -27.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.22 0.16 0.18 0.18 0.26 -10.56%

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