[PASDEC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -20.25%
YoY- 65.33%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 48,874 18,156 72,001 55,218 41,625 26,143 32,991 30.04%
PBT 1,260 1,912 5,856 6,622 8,471 9,809 -21,978 -
Tax -254 -58 -517 -167 -96 -5 -891 -56.78%
NP 1,006 1,854 5,339 6,455 8,375 9,804 -22,869 -
-
NP to SH 1,268 1,854 6,025 6,942 8,705 9,804 -22,869 -
-
Tax Rate 20.16% 3.03% 8.83% 2.52% 1.13% 0.05% - -
Total Cost 47,868 16,302 66,662 48,763 33,250 16,339 55,860 -9.80%
-
Net Worth 323,135 314,044 325,572 325,470 325,151 329,534 317,951 1.08%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 323,135 314,044 325,572 325,470 325,151 329,534 317,951 1.08%
NOSH 204,516 189,183 206,058 205,994 205,791 205,958 206,461 -0.63%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.06% 10.21% 7.42% 11.69% 20.12% 37.50% -69.32% -
ROE 0.39% 0.59% 1.85% 2.13% 2.68% 2.98% -7.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.90 9.60 34.94 26.81 20.23 12.69 15.98 30.87%
EPS 0.62 0.98 2.92 3.37 4.23 4.85 -11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.66 1.58 1.58 1.58 1.60 1.54 1.72%
Adjusted Per Share Value based on latest NOSH - 204,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.08 3.74 14.85 11.39 8.58 5.39 6.80 30.10%
EPS 0.26 0.38 1.24 1.43 1.79 2.02 -4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6663 0.6475 0.6713 0.6711 0.6704 0.6795 0.6556 1.08%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.32 0.32 0.28 0.35 0.29 0.32 0.41 -
P/RPS 1.34 3.33 0.80 1.31 1.43 2.52 2.57 -35.29%
P/EPS 51.61 32.65 9.58 10.39 6.86 6.72 -3.70 -
EY 1.94 3.06 10.44 9.63 14.59 14.88 -27.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.18 0.22 0.18 0.20 0.27 -18.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.35 0.34 0.34 0.26 0.29 0.28 0.40 -
P/RPS 1.46 3.54 0.97 0.97 1.43 2.21 2.50 -30.20%
P/EPS 56.45 34.69 11.63 7.72 6.86 5.88 -3.61 -
EY 1.77 2.88 8.60 12.96 14.59 17.00 -27.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.22 0.16 0.18 0.18 0.26 -10.56%

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