[PASDEC] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1895.32%
YoY- 1181.2%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 32,991 35,096 30,878 37,396 40,090 27,540 29,154 8.55%
PBT -21,978 4,484 11,882 35,144 2,423 9,552 6,380 -
Tax -891 1,114 534 -1,064 -715 -1,274 62 -
NP -22,869 5,598 12,416 34,080 1,708 8,277 6,442 -
-
NP to SH -22,869 5,598 12,416 34,080 1,708 8,277 6,442 -
-
Tax Rate - -24.84% -4.49% 3.03% 29.51% 13.34% -0.97% -
Total Cost 55,860 29,497 18,462 3,316 38,382 19,262 22,712 81.71%
-
Net Worth 317,951 345,434 346,493 347,797 322,036 318,995 314,902 0.64%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 317,951 345,434 346,493 347,797 322,036 318,995 314,902 0.64%
NOSH 206,461 206,847 206,245 205,797 196,363 191,015 179,944 9.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -69.32% 15.95% 40.21% 91.13% 4.26% 30.06% 22.10% -
ROE -7.19% 1.62% 3.58% 9.80% 0.53% 2.59% 2.05% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.98 16.97 14.97 18.17 20.42 14.42 16.20 -0.90%
EPS -11.10 2.71 6.02 16.56 0.83 4.33 3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.67 1.68 1.69 1.64 1.67 1.75 -8.13%
Adjusted Per Share Value based on latest NOSH - 205,797
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.80 7.24 6.37 7.71 8.27 5.68 6.01 8.54%
EPS -4.72 1.15 2.56 7.03 0.35 1.71 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6556 0.7122 0.7144 0.7171 0.664 0.6577 0.6493 0.64%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.41 0.47 0.53 0.61 0.58 0.60 0.58 -
P/RPS 2.57 2.77 3.54 3.36 2.84 4.16 3.58 -19.74%
P/EPS -3.70 17.36 8.80 3.68 66.68 13.85 16.20 -
EY -27.02 5.76 11.36 27.15 1.50 7.22 6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.32 0.36 0.35 0.36 0.33 -12.46%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 10/11/04 27/08/04 28/05/04 27/02/04 24/12/03 27/08/03 -
Price 0.40 0.43 0.49 0.52 0.64 0.57 0.67 -
P/RPS 2.50 2.53 3.27 2.86 3.13 3.95 4.14 -28.44%
P/EPS -3.61 15.89 8.14 3.14 73.58 13.15 18.72 -
EY -27.69 6.29 12.29 31.85 1.36 7.60 5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.29 0.31 0.39 0.34 0.38 -22.26%

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