[PASDEC] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -120.95%
YoY- -127.49%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 6,078 7,188 7,389 771 30,444 22,546 15,200 -45.69%
PBT 3,975 2,516 656 521 5,372 3,090 818 186.61%
Tax -987 22 9 -1,651 23 21 -88 400.32%
NP 2,988 2,538 665 -1,130 5,395 3,111 730 155.66%
-
NP to SH 2,988 2,538 665 -1,130 5,395 3,111 730 155.66%
-
Tax Rate 24.83% -0.87% -1.37% 316.89% -0.43% -0.68% 10.76% -
Total Cost 3,090 4,650 6,724 1,901 25,049 19,435 14,470 -64.23%
-
Net Worth 317,831 315,000 312,284 313,249 179,885 314,696 309,804 1.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 317,831 315,000 312,284 313,249 179,885 314,696 309,804 1.71%
NOSH 190,318 180,000 179,473 178,999 179,885 179,826 178,048 4.53%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 49.16% 35.31% 9.00% -146.56% 17.72% 13.80% 4.80% -
ROE 0.94% 0.81% 0.21% -0.36% 3.00% 0.99% 0.24% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.19 3.99 4.12 0.43 16.92 12.54 8.54 -48.10%
EPS 1.57 1.41 0.37 0.63 3.00 1.73 0.41 144.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.75 1.74 1.75 1.00 1.75 1.74 -2.69%
Adjusted Per Share Value based on latest NOSH - 178,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.52 1.80 1.85 0.19 7.60 5.63 3.80 -45.68%
EPS 0.75 0.63 0.17 -0.28 1.35 0.78 0.18 158.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7938 0.7868 0.78 0.7824 0.4493 0.786 0.7738 1.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.60 0.58 0.47 0.50 0.50 0.66 0.49 -
P/RPS 18.79 14.52 11.42 116.08 2.95 5.26 5.74 120.30%
P/EPS 38.22 41.13 126.85 -79.20 16.67 38.15 119.51 -53.20%
EY 2.62 2.43 0.79 -1.26 6.00 2.62 0.84 113.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.27 0.29 0.50 0.38 0.28 18.22%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 24/12/03 27/08/03 26/05/03 27/02/03 28/11/02 23/08/02 28/05/02 -
Price 0.57 0.67 0.59 0.50 0.51 0.70 0.62 -
P/RPS 17.85 16.78 14.33 116.08 3.01 5.58 7.26 82.06%
P/EPS 36.31 47.52 159.23 -79.20 17.00 40.46 151.22 -61.33%
EY 2.75 2.10 0.63 -1.26 5.88 2.47 0.66 158.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.34 0.29 0.51 0.40 0.36 -3.73%

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