[PASDEC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -49.81%
YoY- -84.14%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 52,200 70,748 97,175 107,018 95,856 85,260 107,229 -38.14%
PBT -4,952 1,296 6,695 8,705 19,566 25,412 31,377 -
Tax -2,504 -2,920 -3,117 -273 -2,044 -1,764 -4,973 -36.73%
NP -7,456 -1,624 3,578 8,432 17,522 23,648 26,404 -
-
NP to SH -4,896 -492 4,463 9,429 18,786 24,924 31,604 -
-
Tax Rate - 225.31% 46.56% 3.14% 10.45% 6.94% 15.85% -
Total Cost 59,656 72,372 93,597 98,586 78,334 61,612 80,825 -18.34%
-
Net Worth 345,599 348,500 548,760 358,754 362,536 359,876 354,295 -1.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 5,498 - - 4,119 -
Div Payout % - - - 58.31% - - 13.04% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 345,599 348,500 548,760 358,754 362,536 359,876 354,295 -1.64%
NOSH 205,714 205,000 322,800 206,180 205,986 205,643 205,985 -0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -14.28% -2.30% 3.68% 7.88% 18.28% 27.74% 24.62% -
ROE -1.42% -0.14% 0.81% 2.63% 5.18% 6.93% 8.92% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.38 34.51 30.10 51.91 46.54 41.46 52.06 -38.08%
EPS -2.38 -0.24 2.17 4.57 9.12 12.12 15.34 -
DPS 0.00 0.00 0.00 2.67 0.00 0.00 2.00 -
NAPS 1.68 1.70 1.70 1.74 1.76 1.75 1.72 -1.55%
Adjusted Per Share Value based on latest NOSH - 205,309
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.76 14.59 20.04 22.07 19.76 17.58 22.11 -38.15%
EPS -1.01 -0.10 0.92 1.94 3.87 5.14 6.52 -
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.85 -
NAPS 0.7126 0.7186 1.1315 0.7397 0.7475 0.742 0.7305 -1.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.34 0.26 0.26 0.35 0.38 0.40 0.56 -
P/RPS 1.34 0.75 0.86 0.67 0.82 0.96 1.08 15.48%
P/EPS -14.29 -108.33 18.81 7.65 4.17 3.30 3.65 -
EY -7.00 -0.92 5.32 13.07 24.00 30.30 27.40 -
DY 0.00 0.00 0.00 7.62 0.00 0.00 3.57 -
P/NAPS 0.20 0.15 0.15 0.20 0.22 0.23 0.33 -28.40%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 04/03/09 28/11/08 29/08/08 29/05/08 29/02/08 -
Price 0.40 0.35 0.31 0.30 0.35 0.40 0.46 -
P/RPS 1.58 1.01 1.03 0.58 0.75 0.96 0.88 47.77%
P/EPS -16.81 -145.83 22.42 6.56 3.84 3.30 3.00 -
EY -5.95 -0.69 4.46 15.24 26.06 30.30 33.35 -
DY 0.00 0.00 0.00 8.89 0.00 0.00 4.35 -
P/NAPS 0.24 0.21 0.18 0.17 0.20 0.23 0.27 -7.55%

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