[PASDEC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.52%
YoY- 1654.37%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 95,856 85,260 107,229 113,256 57,556 81,240 104,315 -5.48%
PBT 19,566 25,412 31,377 70,252 57,024 11,504 4,674 159.96%
Tax -2,044 -1,764 -4,973 -7,728 -546 -3,448 -3,423 -29.11%
NP 17,522 23,648 26,404 62,524 56,478 8,056 1,251 481.99%
-
NP to SH 18,786 24,924 31,604 59,461 57,442 8,992 1,139 549.05%
-
Tax Rate 10.45% 6.94% 15.85% 11.00% 0.96% 29.97% 73.23% -
Total Cost 78,334 61,612 80,825 50,732 1,078 73,184 103,064 -16.72%
-
Net Worth 362,536 359,876 354,295 368,715 354,376 329,981 330,300 6.41%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,119 - - - - -
Div Payout % - - 13.04% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 362,536 359,876 354,295 368,715 354,376 329,981 330,300 6.41%
NOSH 205,986 205,643 205,985 205,986 206,033 206,238 207,735 -0.56%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.28% 27.74% 24.62% 55.21% 98.13% 9.92% 1.20% -
ROE 5.18% 6.93% 8.92% 16.13% 16.21% 2.73% 0.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.54 41.46 52.06 54.98 27.94 39.39 50.22 -4.95%
EPS 9.12 12.12 15.34 28.87 27.88 4.36 0.55 551.37%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.72 1.79 1.72 1.60 1.59 7.01%
Adjusted Per Share Value based on latest NOSH - 205,888
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.76 17.58 22.11 23.35 11.87 16.75 21.51 -5.50%
EPS 3.87 5.14 6.52 12.26 11.84 1.85 0.23 557.76%
DPS 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
NAPS 0.7475 0.742 0.7305 0.7602 0.7307 0.6804 0.681 6.41%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.38 0.40 0.56 0.62 0.60 0.54 0.40 -
P/RPS 0.82 0.96 1.08 1.13 2.15 1.37 0.80 1.66%
P/EPS 4.17 3.30 3.65 2.15 2.15 12.39 72.95 -85.18%
EY 24.00 30.30 27.40 46.56 46.47 8.07 1.37 575.69%
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.33 0.35 0.35 0.34 0.25 -8.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 27/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.35 0.40 0.46 0.47 0.61 0.48 0.50 -
P/RPS 0.75 0.96 0.88 0.85 2.18 1.22 1.00 -17.46%
P/EPS 3.84 3.30 3.00 1.63 2.19 11.01 91.19 -87.91%
EY 26.06 30.30 33.35 61.42 45.70 9.08 1.10 726.46%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.27 0.26 0.35 0.30 0.31 -25.35%

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