[PASDEC] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -127.14%
YoY- -191.1%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 26,143 6,669 10,883 6,090 9,349 19,436 6,078 164.24%
PBT 9,809 -25,333 -2,580 -2,844 8,786 -4,740 3,975 82.50%
Tax -5 -1,727 570 532 -266 241 -987 -97.04%
NP 9,804 -27,060 -2,010 -2,312 8,520 -4,499 2,988 120.64%
-
NP to SH 9,804 -27,060 -2,010 -2,312 8,520 -4,499 2,988 120.64%
-
Tax Rate 0.05% - - - 3.03% - 24.83% -
Total Cost 16,339 33,729 12,893 8,402 829 23,935 3,090 203.20%
-
Net Worth 329,534 333,791 342,520 346,799 347,797 312,905 317,831 2.43%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 329,534 333,791 342,520 346,799 347,797 312,905 317,831 2.43%
NOSH 205,958 206,043 205,102 206,428 205,797 190,796 190,318 5.40%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 37.50% -405.76% -18.47% -37.96% 91.13% -23.15% 49.16% -
ROE 2.98% -8.11% -0.59% -0.67% 2.45% -1.44% 0.94% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.69 3.24 5.31 2.95 4.54 10.19 3.19 150.85%
EPS 4.85 -13.13 -0.98 -1.12 4.14 -2.18 1.57 111.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.62 1.67 1.68 1.69 1.64 1.67 -2.81%
Adjusted Per Share Value based on latest NOSH - 206,428
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.39 1.38 2.24 1.26 1.93 4.01 1.25 164.68%
EPS 2.02 -5.58 -0.41 -0.48 1.76 -0.93 0.62 119.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6795 0.6882 0.7062 0.7151 0.7171 0.6452 0.6553 2.44%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.32 0.41 0.47 0.53 0.61 0.58 0.60 -
P/RPS 2.52 12.67 8.86 17.97 13.43 5.69 18.79 -73.76%
P/EPS 6.72 -3.12 -47.96 -47.32 14.73 -24.60 38.22 -68.58%
EY 14.88 -32.03 -2.09 -2.11 6.79 -4.07 2.62 217.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.28 0.32 0.36 0.35 0.36 -32.39%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 10/11/04 27/08/04 28/05/04 27/02/04 24/12/03 -
Price 0.28 0.40 0.43 0.49 0.52 0.64 0.57 -
P/RPS 2.21 12.36 8.10 16.61 11.45 6.28 17.85 -75.12%
P/EPS 5.88 -3.05 -43.88 -43.75 12.56 -27.14 36.31 -70.25%
EY 17.00 -32.83 -2.28 -2.29 7.96 -3.68 2.75 236.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.25 0.26 0.29 0.31 0.39 0.34 -34.53%

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