[PASDEC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.65%
YoY- -63.38%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,556 81,240 104,315 88,614 97,748 72,624 72,001 -13.90%
PBT 57,024 11,504 4,674 3,002 2,520 7,648 5,856 357.91%
Tax -546 -3,448 -3,423 -173 -508 -232 -517 3.71%
NP 56,478 8,056 1,251 2,829 2,012 7,416 5,339 383.97%
-
NP to SH 57,442 8,992 1,139 3,389 2,536 7,416 6,025 351.48%
-
Tax Rate 0.96% 29.97% 73.23% 5.76% 20.16% 3.03% 8.83% -
Total Cost 1,078 73,184 103,064 85,785 95,736 65,208 66,662 -93.65%
-
Net Worth 354,376 329,981 330,300 328,599 323,135 314,044 325,572 5.83%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 354,376 329,981 330,300 328,599 323,135 314,044 325,572 5.83%
NOSH 206,033 206,238 207,735 206,666 204,516 189,183 206,058 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 98.13% 9.92% 1.20% 3.19% 2.06% 10.21% 7.42% -
ROE 16.21% 2.73% 0.34% 1.03% 0.78% 2.36% 1.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.94 39.39 50.22 42.88 47.79 38.39 34.94 -13.88%
EPS 27.88 4.36 0.55 1.64 1.24 3.92 2.92 351.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.60 1.59 1.59 1.58 1.66 1.58 5.83%
Adjusted Per Share Value based on latest NOSH - 205,322
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.38 20.29 26.05 22.13 24.41 18.14 17.98 -13.87%
EPS 14.35 2.25 0.28 0.85 0.63 1.85 1.50 352.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8851 0.8242 0.825 0.8207 0.8071 0.7844 0.8132 5.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.60 0.54 0.40 0.34 0.32 0.32 0.28 -
P/RPS 2.15 1.37 0.80 0.79 0.67 0.83 0.80 93.65%
P/EPS 2.15 12.39 72.95 20.73 25.81 8.16 9.58 -63.17%
EY 46.47 8.07 1.37 4.82 3.88 12.25 10.44 171.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.25 0.21 0.20 0.19 0.18 55.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 29/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.61 0.48 0.50 0.40 0.35 0.34 0.34 -
P/RPS 2.18 1.22 1.00 0.93 0.73 0.89 0.97 71.83%
P/EPS 2.19 11.01 91.19 24.39 28.23 8.67 11.63 -67.24%
EY 45.70 9.08 1.10 4.10 3.54 11.53 8.60 205.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.31 0.25 0.22 0.20 0.22 36.39%

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