[PASDEC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -36.87%
YoY- -199.04%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 77,142 86,740 94,492 103,181 69,594 52,200 70,748 5.93%
PBT 5,930 14,594 17,680 -8,364 -2,680 -4,952 1,296 175.35%
Tax -184 -978 -1,488 -343 -2,648 -2,504 -2,920 -84.13%
NP 5,746 13,616 16,192 -8,707 -5,328 -7,456 -1,624 -
-
NP to SH 6,333 13,586 16,684 -4,420 -3,229 -4,896 -492 -
-
Tax Rate 3.10% 6.70% 8.42% - - - 225.31% -
Total Cost 71,396 73,124 78,300 111,888 74,922 59,656 72,372 -0.90%
-
Net Worth 396,861 399,346 394,386 346,632 346,879 345,599 348,500 9.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 396,861 399,346 394,386 346,632 346,879 345,599 348,500 9.04%
NOSH 205,627 205,848 206,485 206,329 205,254 205,714 205,000 0.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.45% 15.70% 17.14% -8.44% -7.66% -14.28% -2.30% -
ROE 1.60% 3.40% 4.23% -1.28% -0.93% -1.42% -0.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.52 42.14 45.76 50.01 33.91 25.38 34.51 5.72%
EPS 3.08 6.60 8.08 -2.15 -1.57 -2.38 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.94 1.91 1.68 1.69 1.68 1.70 8.81%
Adjusted Per Share Value based on latest NOSH - 205,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.27 21.67 23.60 25.77 17.38 13.04 17.67 5.94%
EPS 1.58 3.39 4.17 -1.10 -0.81 -1.22 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9912 0.9974 0.9851 0.8658 0.8664 0.8632 0.8704 9.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.36 0.40 0.31 0.40 0.39 0.34 0.26 -
P/RPS 0.96 0.95 0.68 0.80 1.15 1.34 0.75 17.87%
P/EPS 11.69 6.06 3.84 -18.67 -24.79 -14.29 -108.33 -
EY 8.56 16.50 26.06 -5.36 -4.03 -7.00 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.16 0.24 0.23 0.20 0.15 17.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/12/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.41 0.34 0.31 0.31 0.40 0.40 0.35 -
P/RPS 1.09 0.81 0.68 0.62 1.18 1.58 1.01 5.20%
P/EPS 13.31 5.15 3.84 -14.47 -25.42 -16.81 -145.83 -
EY 7.51 19.41 26.06 -6.91 -3.93 -5.95 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.16 0.18 0.24 0.24 0.21 0.00%

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