[PASDEC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -37.42%
YoY- -33.72%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 27,540 29,154 29,556 87,816 98,322 86,596 60,800 -40.99%
PBT 9,552 6,380 2,624 9,402 12,373 7,816 3,272 104.12%
Tax -1,274 62 36 -1,695 -58 -134 -352 135.54%
NP 8,277 6,442 2,660 7,707 12,314 7,682 2,920 100.16%
-
NP to SH 8,277 6,442 2,660 7,707 12,314 7,682 2,920 100.16%
-
Tax Rate 13.34% -0.97% -1.37% 18.03% 0.47% 1.71% 10.76% -
Total Cost 19,262 22,712 26,896 80,109 86,008 78,914 57,880 -51.94%
-
Net Worth 318,995 314,902 312,284 311,579 315,068 315,575 309,804 1.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 318,995 314,902 312,284 311,579 315,068 315,575 309,804 1.96%
NOSH 191,015 179,944 179,473 180,103 180,038 180,328 178,048 4.79%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 30.06% 22.10% 9.00% 8.78% 12.52% 8.87% 4.80% -
ROE 2.59% 2.05% 0.85% 2.47% 3.91% 2.43% 0.94% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.42 16.20 16.47 48.76 54.61 48.02 34.15 -43.68%
EPS 4.33 3.58 1.48 4.28 6.84 4.26 1.64 90.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.75 1.74 1.73 1.75 1.75 1.74 -2.69%
Adjusted Per Share Value based on latest NOSH - 178,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.68 6.01 6.09 18.11 20.27 17.85 12.54 -40.99%
EPS 1.71 1.33 0.55 1.59 2.54 1.58 0.60 100.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6577 0.6493 0.6439 0.6424 0.6496 0.6507 0.6388 1.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.60 0.58 0.47 0.50 0.50 0.66 0.49 -
P/RPS 4.16 3.58 2.85 1.03 0.92 1.37 1.43 103.65%
P/EPS 13.85 16.20 31.71 11.68 7.31 15.49 29.88 -40.07%
EY 7.22 6.17 3.15 8.56 13.68 6.45 3.35 66.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.27 0.29 0.29 0.38 0.28 18.22%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 24/12/03 27/08/03 26/05/03 27/02/03 28/11/02 23/08/02 28/05/02 -
Price 0.57 0.67 0.59 0.50 0.51 0.70 0.62 -
P/RPS 3.95 4.14 3.58 1.03 0.93 1.46 1.82 67.55%
P/EPS 13.15 18.72 39.81 11.68 7.46 16.43 37.80 -50.50%
EY 7.60 5.34 2.51 8.56 13.41 6.09 2.65 101.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.34 0.29 0.29 0.40 0.36 -3.73%

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