[PASDEC] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 281.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 9,349 19,436 6,078 7,188 7,389 771 30,444 -54.45%
PBT 8,786 -4,740 3,975 2,516 656 521 5,372 38.77%
Tax -266 241 -987 22 9 -1,651 23 -
NP 8,520 -4,499 2,988 2,538 665 -1,130 5,395 35.57%
-
NP to SH 8,520 -4,499 2,988 2,538 665 -1,130 5,395 35.57%
-
Tax Rate 3.03% - 24.83% -0.87% -1.37% 316.89% -0.43% -
Total Cost 829 23,935 3,090 4,650 6,724 1,901 25,049 -89.67%
-
Net Worth 347,797 312,905 317,831 315,000 312,284 313,249 179,885 55.13%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 347,797 312,905 317,831 315,000 312,284 313,249 179,885 55.13%
NOSH 205,797 190,796 190,318 180,000 179,473 178,999 179,885 9.37%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 91.13% -23.15% 49.16% 35.31% 9.00% -146.56% 17.72% -
ROE 2.45% -1.44% 0.94% 0.81% 0.21% -0.36% 3.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.54 10.19 3.19 3.99 4.12 0.43 16.92 -58.36%
EPS 4.14 -2.18 1.57 1.41 0.37 0.63 3.00 23.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.67 1.75 1.74 1.75 1.00 41.83%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.34 4.85 1.52 1.80 1.85 0.19 7.60 -54.37%
EPS 2.13 -1.12 0.75 0.63 0.17 -0.28 1.35 35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.7815 0.7938 0.7868 0.78 0.7824 0.4493 55.13%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.61 0.58 0.60 0.58 0.47 0.50 0.50 -
P/RPS 13.43 5.69 18.79 14.52 11.42 116.08 2.95 174.43%
P/EPS 14.73 -24.60 38.22 41.13 126.85 -79.20 16.67 -7.91%
EY 6.79 -4.07 2.62 2.43 0.79 -1.26 6.00 8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.33 0.27 0.29 0.50 -19.65%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 24/12/03 27/08/03 26/05/03 27/02/03 28/11/02 -
Price 0.52 0.64 0.57 0.67 0.59 0.50 0.51 -
P/RPS 11.45 6.28 17.85 16.78 14.33 116.08 3.01 143.48%
P/EPS 12.56 -27.14 36.31 47.52 159.23 -79.20 17.00 -18.25%
EY 7.96 -3.68 2.75 2.10 0.63 -1.26 5.88 22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.34 0.38 0.34 0.29 0.51 -28.22%

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