[PASDEC] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 28.09%
YoY- 10.19%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 45,792 61,150 68,961 96,487 83,163 67,383 68,509 -23.60%
PBT 9,065 9,639 9,801 14,304 12,177 13,849 14,390 -26.57%
Tax -1,597 -1,598 -1,695 -958 -1,758 -2,308 -2,762 -30.66%
NP 7,468 8,041 8,106 13,346 10,419 11,541 11,628 -25.62%
-
NP to SH 7,468 8,041 8,106 13,346 10,419 11,541 11,628 -25.62%
-
Tax Rate 17.62% 16.58% 17.29% 6.70% 14.44% 16.67% 19.19% -
Total Cost 38,324 53,109 60,855 83,141 72,744 55,842 56,881 -23.20%
-
Net Worth 315,000 312,284 313,249 179,885 314,696 309,804 313,657 0.28%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 315,000 312,284 313,249 179,885 314,696 309,804 313,657 0.28%
NOSH 180,000 179,473 178,999 179,885 179,826 178,048 180,263 -0.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.31% 13.15% 11.75% 13.83% 12.53% 17.13% 16.97% -
ROE 2.37% 2.57% 2.59% 7.42% 3.31% 3.73% 3.71% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 25.44 34.07 38.53 53.64 46.25 37.85 38.00 -23.52%
EPS 4.15 4.48 4.53 7.42 5.79 6.48 6.45 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.75 1.00 1.75 1.74 1.74 0.38%
Adjusted Per Share Value based on latest NOSH - 179,885
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.44 15.27 17.22 24.10 20.77 16.83 17.11 -23.59%
EPS 1.87 2.01 2.02 3.33 2.60 2.88 2.90 -25.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7868 0.78 0.7824 0.4493 0.786 0.7738 0.7834 0.28%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.58 0.47 0.50 0.50 0.66 0.49 0.43 -
P/RPS 2.28 1.38 1.30 0.93 1.43 1.29 1.13 59.88%
P/EPS 13.98 10.49 11.04 6.74 11.39 7.56 6.67 63.99%
EY 7.15 9.53 9.06 14.84 8.78 13.23 15.00 -39.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.29 0.50 0.38 0.28 0.25 20.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 26/05/03 27/02/03 28/11/02 23/08/02 28/05/02 12/04/02 -
Price 0.67 0.59 0.50 0.51 0.70 0.62 0.62 -
P/RPS 2.63 1.73 1.30 0.95 1.51 1.64 1.63 37.68%
P/EPS 16.15 13.17 11.04 6.87 12.08 9.57 9.61 41.48%
EY 6.19 7.59 9.06 14.55 8.28 10.45 10.40 -29.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.29 0.51 0.40 0.36 0.36 3.68%

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