[PASDEC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -93.72%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 87,816 73,742 43,298 15,200 68,509 40,212 23,092 143.04%
PBT 9,402 9,280 3,908 818 14,390 9,366 6,121 33.02%
Tax -1,695 -44 -67 -88 -2,762 -1,848 -1,071 35.69%
NP 7,707 9,236 3,841 730 11,628 7,518 5,050 32.45%
-
NP to SH 7,707 9,236 3,841 730 11,628 7,518 5,050 32.45%
-
Tax Rate 18.03% 0.47% 1.71% 10.76% 19.19% 19.73% 17.50% -
Total Cost 80,109 64,506 39,457 14,470 56,881 32,694 18,042 169.41%
-
Net Worth 311,579 315,068 315,575 309,804 313,199 309,353 307,313 0.92%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 311,579 315,068 315,575 309,804 313,199 309,353 307,313 0.92%
NOSH 180,103 180,038 180,328 178,048 179,999 179,856 179,715 0.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.78% 12.52% 8.87% 4.80% 16.97% 18.70% 21.87% -
ROE 2.47% 2.93% 1.22% 0.24% 3.71% 2.43% 1.64% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 48.76 40.96 24.01 8.54 38.06 22.36 12.85 142.69%
EPS 4.28 5.13 2.13 0.41 6.46 4.18 2.81 32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.75 1.75 1.74 1.74 1.72 1.71 0.77%
Adjusted Per Share Value based on latest NOSH - 178,048
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.11 15.20 8.93 3.13 14.13 8.29 4.76 143.11%
EPS 1.59 1.90 0.79 0.15 2.40 1.55 1.04 32.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6424 0.6496 0.6507 0.6388 0.6458 0.6378 0.6336 0.92%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.50 0.50 0.66 0.49 0.43 0.38 0.38 -
P/RPS 1.03 1.22 2.75 5.74 1.13 1.70 2.96 -50.43%
P/EPS 11.68 9.75 30.99 119.51 6.66 9.09 13.52 -9.26%
EY 8.56 10.26 3.23 0.84 15.02 11.00 7.39 10.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.38 0.28 0.25 0.22 0.22 20.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 23/08/02 28/05/02 12/04/02 27/11/01 28/08/01 -
Price 0.50 0.51 0.70 0.62 0.62 0.50 0.47 -
P/RPS 1.03 1.25 2.92 7.26 1.63 2.24 3.66 -56.95%
P/EPS 11.68 9.94 32.86 151.22 9.60 11.96 16.73 -21.25%
EY 8.56 10.06 3.04 0.66 10.42 8.36 5.98 26.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.40 0.36 0.36 0.29 0.27 4.86%

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