[PASDEC] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 55.27%
YoY- 1654.37%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 47,928 21,315 107,229 84,942 28,778 20,310 104,315 -40.48%
PBT 9,783 6,353 31,377 52,689 28,512 2,876 4,674 63.70%
Tax -1,022 -441 -4,973 -5,796 -273 -862 -3,423 -55.36%
NP 8,761 5,912 26,404 46,893 28,239 2,014 1,251 266.47%
-
NP to SH 9,393 6,231 31,604 44,596 28,721 2,248 1,139 308.70%
-
Tax Rate 10.45% 6.94% 15.85% 11.00% 0.96% 29.97% 73.23% -
Total Cost 39,167 15,403 80,825 38,049 539 18,296 103,064 -47.56%
-
Net Worth 362,536 359,876 354,295 368,715 354,376 329,981 330,300 6.41%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,119 - - - - -
Div Payout % - - 13.04% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 362,536 359,876 354,295 368,715 354,376 329,981 330,300 6.41%
NOSH 205,986 205,643 205,985 205,986 206,033 206,238 207,735 -0.56%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.28% 27.74% 24.62% 55.21% 98.13% 9.92% 1.20% -
ROE 2.59% 1.73% 8.92% 12.09% 8.10% 0.68% 0.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.27 10.37 52.06 41.24 13.97 9.85 50.22 -40.14%
EPS 4.56 3.03 15.34 21.65 13.94 1.09 0.55 310.16%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.72 1.79 1.72 1.60 1.59 7.01%
Adjusted Per Share Value based on latest NOSH - 205,888
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.97 5.32 26.78 21.22 7.19 5.07 26.05 -40.48%
EPS 2.35 1.56 7.89 11.14 7.17 0.56 0.28 313.52%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.9055 0.8989 0.8849 0.9209 0.8851 0.8242 0.825 6.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.38 0.40 0.56 0.62 0.60 0.54 0.40 -
P/RPS 1.63 3.86 1.08 1.50 4.30 5.48 0.80 60.78%
P/EPS 8.33 13.20 3.65 2.86 4.30 49.54 72.95 -76.49%
EY 12.00 7.57 27.40 34.92 23.23 2.02 1.37 325.48%
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.33 0.35 0.35 0.34 0.25 -8.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 27/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.35 0.40 0.46 0.47 0.61 0.48 0.50 -
P/RPS 1.50 3.86 0.88 1.14 4.37 4.87 1.00 31.06%
P/EPS 7.68 13.20 3.00 2.17 4.38 44.04 91.19 -80.81%
EY 13.03 7.57 33.35 46.06 22.85 2.27 1.10 420.42%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.27 0.26 0.35 0.30 0.31 -25.35%

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