[PASDEC] QoQ TTM 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- -7.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 42,051 40,091 21,426 45,792 61,150 68,961 96,487 -42.48%
PBT 10,537 2,407 7,668 9,065 9,639 9,801 14,304 -18.41%
Tax -990 -715 -2,607 -1,597 -1,598 -1,695 -958 2.21%
NP 9,547 1,692 5,061 7,468 8,041 8,106 13,346 -19.99%
-
NP to SH 9,547 1,692 5,061 7,468 8,041 8,106 13,346 -19.99%
-
Tax Rate 9.40% 29.71% 34.00% 17.62% 16.58% 17.29% 6.70% -
Total Cost 32,504 38,399 16,365 38,324 53,109 60,855 83,141 -46.50%
-
Net Worth 347,797 312,905 190,318 315,000 312,284 313,249 179,885 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 347,797 312,905 190,318 315,000 312,284 313,249 179,885 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 22.70% 4.22% 23.62% 16.31% 13.15% 11.75% 13.83% -
ROE 2.74% 0.54% 2.66% 2.37% 2.57% 2.59% 7.42% -
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 20.43 21.01 11.26 25.44 34.07 38.53 53.64 -47.42%
EPS 4.64 0.89 2.66 4.15 4.48 4.53 7.42 -26.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.00 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 10.50 10.01 5.35 11.44 15.27 17.22 24.10 -42.50%
EPS 2.38 0.42 1.26 1.87 2.01 2.02 3.33 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.7815 0.4754 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 2.99 2.76 5.33 2.28 1.38 1.30 0.93 117.67%
P/EPS 13.15 65.40 22.56 13.98 10.49 11.04 6.74 56.07%
EY 7.60 1.53 4.43 7.15 9.53 9.06 14.84 -35.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.60 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 2.54 3.05 5.06 2.63 1.73 1.30 0.95 92.52%
P/EPS 11.21 72.17 21.43 16.15 13.17 11.04 6.87 38.55%
EY 8.92 1.39 4.67 6.19 7.59 9.06 14.55 -27.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.57 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