[PASDEC] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.76%
YoY- -537.51%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 64,013 72,000 61,886 59,177 49,785 32,991 45,758 25.10%
PBT -2,082 5,815 -18,752 -19,483 -20,948 -21,971 -1,378 31.70%
Tax -529 -476 -1,853 -1,212 -630 -891 1,077 -
NP -2,611 5,339 -20,605 -20,695 -21,578 -22,862 -301 322.73%
-
NP to SH -2,264 5,526 -20,617 -20,550 -21,578 -22,862 -301 284.36%
-
Tax Rate - 8.19% - - - - - -
Total Cost 66,624 66,661 82,491 79,872 71,363 55,853 46,059 27.93%
-
Net Worth 314,044 327,879 323,900 327,212 329,534 333,791 342,520 -5.62%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 314,044 327,879 323,900 327,212 329,534 333,791 342,520 -5.62%
NOSH 189,183 208,840 204,999 207,096 205,958 206,043 205,102 -5.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.08% 7.42% -33.30% -34.97% -43.34% -69.30% -0.66% -
ROE -0.72% 1.69% -6.37% -6.28% -6.55% -6.85% -0.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.84 34.48 30.19 28.57 24.17 16.01 22.31 32.04%
EPS -1.20 2.65 -10.06 -9.92 -10.48 -11.10 -0.15 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.57 1.58 1.58 1.60 1.62 1.67 -0.39%
Adjusted Per Share Value based on latest NOSH - 207,096
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.99 17.98 15.46 14.78 12.43 8.24 11.43 25.10%
EPS -0.57 1.38 -5.15 -5.13 -5.39 -5.71 -0.08 270.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7844 0.8189 0.809 0.8173 0.8231 0.8337 0.8555 -5.62%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.32 0.28 0.35 0.29 0.32 0.41 0.47 -
P/RPS 0.95 0.81 1.16 1.01 1.32 2.56 2.11 -41.28%
P/EPS -26.74 10.58 -3.48 -2.92 -3.05 -3.70 -320.26 -80.92%
EY -3.74 9.45 -28.73 -34.22 -32.74 -27.06 -0.31 426.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.22 0.18 0.20 0.25 0.28 -22.79%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 10/11/04 -
Price 0.34 0.34 0.26 0.29 0.28 0.40 0.43 -
P/RPS 1.00 0.99 0.86 1.01 1.16 2.50 1.93 -35.51%
P/EPS -28.41 12.85 -2.59 -2.92 -2.67 -3.61 -293.00 -78.92%
EY -3.52 7.78 -38.68 -34.22 -37.42 -27.74 -0.34 375.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.16 0.18 0.18 0.25 0.26 -16.06%

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