[PASDEC] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 51.06%
YoY- 2693.92%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 126,379 108,234 107,229 122,796 84,220 106,469 104,315 13.65%
PBT 12,638 34,844 31,367 55,032 31,863 5,497 4,533 98.21%
Tax -5,712 -4,541 -4,962 -9,009 -3,378 -4,164 -3,360 42.48%
NP 6,926 30,303 26,405 46,023 28,485 1,333 1,173 227.03%
-
NP to SH 12,274 35,587 31,604 43,194 28,593 1,295 1,061 412.26%
-
Tax Rate 45.20% 13.03% 15.82% 16.37% 10.60% 75.75% 74.12% -
Total Cost 119,453 77,931 80,824 76,773 55,735 105,136 103,142 10.29%
-
Net Worth 363,618 359,876 364,828 368,540 354,360 329,981 325,028 7.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 363,618 359,876 364,828 368,540 354,360 329,981 325,028 7.77%
NOSH 206,601 205,643 206,117 205,888 206,023 206,238 205,714 0.28%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.48% 28.00% 24.62% 37.48% 33.82% 1.25% 1.12% -
ROE 3.38% 9.89% 8.66% 11.72% 8.07% 0.39% 0.33% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 61.17 52.63 52.02 59.64 40.88 51.62 50.71 13.33%
EPS 5.94 17.31 15.33 20.98 13.88 0.63 0.52 407.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.77 1.79 1.72 1.60 1.58 7.46%
Adjusted Per Share Value based on latest NOSH - 205,888
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.57 27.03 26.78 30.67 21.04 26.59 26.05 13.68%
EPS 3.07 8.89 7.89 10.79 7.14 0.32 0.27 406.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9082 0.8989 0.9112 0.9205 0.8851 0.8242 0.8118 7.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.38 0.40 0.56 0.62 0.60 0.54 0.40 -
P/RPS 0.62 0.76 1.08 1.04 1.47 1.05 0.79 -14.92%
P/EPS 6.40 2.31 3.65 2.96 4.32 86.00 77.55 -81.07%
EY 15.63 43.26 27.38 33.84 23.13 1.16 1.29 428.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.32 0.35 0.35 0.34 0.25 -8.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 27/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.35 0.40 0.46 0.47 0.61 0.48 0.50 -
P/RPS 0.57 0.76 0.88 0.79 1.49 0.93 0.99 -30.81%
P/EPS 5.89 2.31 3.00 2.24 4.40 76.44 96.94 -84.57%
EY 16.97 43.26 33.33 44.64 22.75 1.31 1.03 548.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.26 0.26 0.35 0.30 0.32 -26.92%

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