[PASDEC] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -9.72%
YoY- 20938.0%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 61,150 68,961 96,487 83,163 67,383 68,509 63,587 -2.57%
PBT 9,639 9,801 14,304 12,177 13,849 14,390 16,065 -28.88%
Tax -1,598 -1,695 -958 -1,758 -2,308 -2,762 -3,953 -45.35%
NP 8,041 8,106 13,346 10,419 11,541 11,628 12,112 -23.91%
-
NP to SH 8,041 8,106 13,346 10,419 11,541 11,628 12,112 -23.91%
-
Tax Rate 16.58% 17.29% 6.70% 14.44% 16.67% 19.19% 24.61% -
Total Cost 53,109 60,855 83,141 72,744 55,842 56,881 51,475 2.10%
-
Net Worth 312,284 313,249 179,885 314,696 309,804 313,657 309,851 0.52%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 312,284 313,249 179,885 314,696 309,804 313,657 309,851 0.52%
NOSH 179,473 178,999 179,885 179,826 178,048 180,263 180,145 -0.24%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.15% 11.75% 13.83% 12.53% 17.13% 16.97% 19.05% -
ROE 2.57% 2.59% 7.42% 3.31% 3.73% 3.71% 3.91% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 34.07 38.53 53.64 46.25 37.85 38.00 35.30 -2.33%
EPS 4.48 4.53 7.42 5.79 6.48 6.45 6.72 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.75 1.00 1.75 1.74 1.74 1.72 0.77%
Adjusted Per Share Value based on latest NOSH - 179,826
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 15.27 17.22 24.10 20.77 16.83 17.11 15.88 -2.57%
EPS 2.01 2.02 3.33 2.60 2.88 2.90 3.03 -23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.7824 0.4493 0.786 0.7738 0.7834 0.7739 0.52%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.47 0.50 0.50 0.66 0.49 0.43 0.38 -
P/RPS 1.38 1.30 0.93 1.43 1.29 1.13 1.08 17.77%
P/EPS 10.49 11.04 6.74 11.39 7.56 6.67 5.65 51.11%
EY 9.53 9.06 14.84 8.78 13.23 15.00 17.69 -33.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.50 0.38 0.28 0.25 0.22 14.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 28/11/02 23/08/02 28/05/02 12/04/02 27/11/01 -
Price 0.59 0.50 0.51 0.70 0.62 0.62 0.50 -
P/RPS 1.73 1.30 0.95 1.51 1.64 1.63 1.42 14.08%
P/EPS 13.17 11.04 6.87 12.08 9.57 9.61 7.44 46.38%
EY 7.59 9.06 14.55 8.28 10.45 10.40 13.45 -31.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.51 0.40 0.36 0.36 0.29 11.19%

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