[PASDEC] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 140.46%
YoY- 22.85%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 14,577 7,389 87,816 73,742 43,298 15,200 68,509 -64.46%
PBT 3,190 656 9,402 9,280 3,908 818 14,390 -63.47%
Tax 31 9 -1,695 -44 -67 -88 -2,762 -
NP 3,221 665 7,707 9,236 3,841 730 11,628 -57.60%
-
NP to SH 3,221 665 7,707 9,236 3,841 730 11,628 -57.60%
-
Tax Rate -0.97% -1.37% 18.03% 0.47% 1.71% 10.76% 19.19% -
Total Cost 11,356 6,724 80,109 64,506 39,457 14,470 56,881 -65.94%
-
Net Worth 314,902 312,284 311,579 315,068 315,575 309,804 313,199 0.36%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 314,902 312,284 311,579 315,068 315,575 309,804 313,199 0.36%
NOSH 179,944 179,473 180,103 180,038 180,328 178,048 179,999 -0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 22.10% 9.00% 8.78% 12.52% 8.87% 4.80% 16.97% -
ROE 1.02% 0.21% 2.47% 2.93% 1.22% 0.24% 3.71% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.10 4.12 48.76 40.96 24.01 8.54 38.06 -64.45%
EPS 1.79 0.37 4.28 5.13 2.13 0.41 6.46 -57.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.73 1.75 1.75 1.74 1.74 0.38%
Adjusted Per Share Value based on latest NOSH - 179,885
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.64 1.85 21.93 18.42 10.81 3.80 17.11 -64.46%
EPS 0.80 0.17 1.92 2.31 0.96 0.18 2.90 -57.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7865 0.78 0.7782 0.7869 0.7882 0.7738 0.7823 0.35%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.58 0.47 0.50 0.50 0.66 0.49 0.43 -
P/RPS 7.16 11.42 1.03 1.22 2.75 5.74 1.13 243.57%
P/EPS 32.40 126.85 11.68 9.75 30.99 119.51 6.66 187.94%
EY 3.09 0.79 8.56 10.26 3.23 0.84 15.02 -65.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.29 0.29 0.38 0.28 0.25 20.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 26/05/03 27/02/03 28/11/02 23/08/02 28/05/02 12/04/02 -
Price 0.67 0.59 0.50 0.51 0.70 0.62 0.62 -
P/RPS 8.27 14.33 1.03 1.25 2.92 7.26 1.63 196.14%
P/EPS 37.43 159.23 11.68 9.94 32.86 151.22 9.60 148.34%
EY 2.67 0.63 8.56 10.06 3.04 0.66 10.42 -59.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.29 0.29 0.40 0.36 0.36 3.68%

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