[PASDEC] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -72.49%
YoY- -77.84%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 26,322 15,439 9,349 40,090 20,655 14,577 7,389 132.71%
PBT 3,363 5,941 8,786 2,423 7,164 3,190 656 196.43%
Tax 836 267 -266 -715 -956 31 9 1934.18%
NP 4,199 6,208 8,520 1,708 6,208 3,221 665 240.48%
-
NP to SH 4,199 6,208 8,520 1,708 6,208 3,221 665 240.48%
-
Tax Rate -24.86% -4.49% 3.03% 29.51% 13.34% -0.97% -1.37% -
Total Cost 22,123 9,231 829 38,382 14,447 11,356 6,724 120.73%
-
Net Worth 345,434 346,493 347,797 322,036 318,995 314,902 312,284 6.93%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 345,434 346,493 347,797 322,036 318,995 314,902 312,284 6.93%
NOSH 206,847 206,245 205,797 196,363 191,015 179,944 179,473 9.89%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.95% 40.21% 91.13% 4.26% 30.06% 22.10% 9.00% -
ROE 1.22% 1.79% 2.45% 0.53% 1.95% 1.02% 0.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.73 7.49 4.54 20.42 10.81 8.10 4.12 111.70%
EPS 2.03 3.01 4.14 0.83 3.25 1.79 0.37 210.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.68 1.69 1.64 1.67 1.75 1.74 -2.69%
Adjusted Per Share Value based on latest NOSH - 190,796
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.43 3.18 1.93 8.27 4.26 3.01 1.52 133.14%
EPS 0.87 1.28 1.76 0.35 1.28 0.66 0.14 236.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7122 0.7144 0.7171 0.664 0.6577 0.6493 0.6439 6.93%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.47 0.53 0.61 0.58 0.60 0.58 0.47 -
P/RPS 3.69 7.08 13.43 2.84 5.55 7.16 11.42 -52.81%
P/EPS 23.15 17.61 14.73 66.68 18.46 32.40 126.85 -67.72%
EY 4.32 5.68 6.79 1.50 5.42 3.09 0.79 209.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.36 0.35 0.36 0.33 0.27 2.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 27/08/04 28/05/04 27/02/04 24/12/03 27/08/03 26/05/03 -
Price 0.43 0.49 0.52 0.64 0.57 0.67 0.59 -
P/RPS 3.38 6.55 11.45 3.13 5.27 8.27 14.33 -61.72%
P/EPS 21.18 16.28 12.56 73.58 17.54 37.43 159.23 -73.84%
EY 4.72 6.14 7.96 1.36 5.70 2.67 0.63 281.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.31 0.39 0.34 0.38 0.34 -16.33%

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