[PASDEC] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 384.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 9,349 40,090 20,655 14,577 7,389 87,816 73,742 -74.73%
PBT 8,786 2,423 7,164 3,190 656 9,402 9,280 -3.57%
Tax -266 -715 -956 31 9 -1,695 -44 231.49%
NP 8,520 1,708 6,208 3,221 665 7,707 9,236 -5.23%
-
NP to SH 8,520 1,708 6,208 3,221 665 7,707 9,236 -5.23%
-
Tax Rate 3.03% 29.51% 13.34% -0.97% -1.37% 18.03% 0.47% -
Total Cost 829 38,382 14,447 11,356 6,724 80,109 64,506 -94.49%
-
Net Worth 347,797 322,036 318,995 314,902 312,284 311,579 315,068 6.80%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 347,797 322,036 318,995 314,902 312,284 311,579 315,068 6.80%
NOSH 205,797 196,363 191,015 179,944 179,473 180,103 180,038 9.31%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 91.13% 4.26% 30.06% 22.10% 9.00% 8.78% 12.52% -
ROE 2.45% 0.53% 1.95% 1.02% 0.21% 2.47% 2.93% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.54 20.42 10.81 8.10 4.12 48.76 40.96 -76.89%
EPS 4.14 0.83 3.25 1.79 0.37 4.28 5.13 -13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.67 1.75 1.74 1.73 1.75 -2.29%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.34 10.01 5.16 3.64 1.85 21.93 18.42 -74.69%
EPS 2.13 0.43 1.55 0.80 0.17 1.92 2.31 -5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.8043 0.7968 0.7865 0.78 0.7782 0.7869 6.80%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.61 0.58 0.60 0.58 0.47 0.50 0.50 -
P/RPS 13.43 2.84 5.55 7.16 11.42 1.03 1.22 394.13%
P/EPS 14.73 66.68 18.46 32.40 126.85 11.68 9.75 31.63%
EY 6.79 1.50 5.42 3.09 0.79 8.56 10.26 -24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.33 0.27 0.29 0.29 15.49%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 24/12/03 27/08/03 26/05/03 27/02/03 28/11/02 -
Price 0.52 0.64 0.57 0.67 0.59 0.50 0.51 -
P/RPS 11.45 3.13 5.27 8.27 14.33 1.03 1.25 337.19%
P/EPS 12.56 73.58 17.54 37.43 159.23 11.68 9.94 16.86%
EY 7.96 1.36 5.70 2.67 0.63 8.56 10.06 -14.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.34 0.38 0.34 0.29 0.29 4.54%

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