[PASDEC] QoQ TTM 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- -50.8%
YoY- -37.1%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 49,785 32,991 45,758 40,953 42,051 40,091 21,426 75.34%
PBT -20,948 -21,971 -1,378 5,177 10,537 2,407 7,668 -
Tax -630 -891 1,077 -480 -990 -715 -2,607 -61.16%
NP -21,578 -22,862 -301 4,697 9,547 1,692 5,061 -
-
NP to SH -21,578 -22,862 -301 4,697 9,547 1,692 5,061 -
-
Tax Rate - - - 9.27% 9.40% 29.71% 34.00% -
Total Cost 71,363 55,853 46,059 36,256 32,504 38,399 16,365 166.67%
-
Net Worth 329,534 333,791 342,520 346,799 347,797 312,905 190,318 44.14%
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 329,534 333,791 342,520 346,799 347,797 312,905 190,318 44.14%
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 -43.34% -69.30% -0.66% 11.47% 22.70% 4.22% 23.62% -
ROE -6.55% -6.85% -0.09% 1.35% 2.74% 0.54% 2.66% -
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 24.17 16.01 22.31 19.84 20.43 21.01 11.26 66.32%
EPS -10.48 -11.10 -0.15 2.28 4.64 0.89 2.66 -
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 1.00 36.75%
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 10.26 6.80 9.43 8.44 8.67 8.27 4.42 75.22%
EPS -4.45 -4.71 -0.06 0.97 1.97 0.35 1.04 -
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 0.3924 44.15%
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 1.32 2.56 2.11 2.67 2.99 2.76 5.33 -60.53%
P/EPS -3.05 -3.70 -320.26 23.29 13.15 65.40 22.56 -
EY -32.74 -27.06 -0.31 4.29 7.60 1.53 4.43 -
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 0.60 -51.89%
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 1.16 2.50 1.93 2.47 2.54 3.05 5.06 -62.50%
P/EPS -2.67 -3.61 -293.00 21.54 11.21 72.17 21.43 -
EY -37.42 -27.74 -0.34 4.64 8.92 1.39 4.67 -
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 0.57 -53.59%

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