[PASDEC] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 32.1%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 120,451 109,117 103,181 69,107 75,347 93,548 97,176 15.43%
PBT 1,407 -4,269 -8,365 -1,845 -5,562 668 6,697 -64.76%
Tax 420 89 -269 -4,824 -3,273 -3,407 -3,118 -
NP 1,827 -4,180 -8,634 -6,669 -8,835 -2,739 3,579 -36.20%
-
NP to SH 4,820 -51 -4,345 -4,958 -7,302 -1,892 4,462 5.29%
-
Tax Rate -29.85% - - - - 510.03% 46.56% -
Total Cost 118,624 113,297 111,815 75,776 84,182 96,287 93,597 17.16%
-
Net Worth 400,526 394,386 345,519 405,600 346,634 348,500 357,052 7.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 400,526 394,386 345,519 405,600 346,634 348,500 357,052 7.98%
NOSH 206,456 206,485 205,666 240,000 206,330 205,000 206,388 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.52% -3.83% -8.37% -9.65% -11.73% -2.93% 3.68% -
ROE 1.20% -0.01% -1.26% -1.22% -2.11% -0.54% 1.25% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.34 52.84 50.17 28.79 36.52 45.63 47.08 15.41%
EPS 2.33 -0.02 -2.11 -2.07 -3.54 -0.92 2.16 5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.91 1.68 1.69 1.68 1.70 1.73 7.95%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.08 27.25 25.77 17.26 18.82 23.37 24.27 15.42%
EPS 1.20 -0.01 -1.09 -1.24 -1.82 -0.47 1.11 5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0004 0.9851 0.863 1.0131 0.8658 0.8704 0.8918 7.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.31 0.40 0.39 0.34 0.26 0.26 -
P/RPS 0.69 0.59 0.80 1.35 0.93 0.57 0.55 16.36%
P/EPS 17.13 -1,255.11 -18.93 -18.88 -9.61 -28.17 12.03 26.65%
EY 5.84 -0.08 -5.28 -5.30 -10.41 -3.55 8.32 -21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.24 0.23 0.20 0.15 0.15 25.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 04/03/09 -
Price 0.34 0.31 0.31 0.40 0.40 0.35 0.31 -
P/RPS 0.58 0.59 0.62 1.39 1.10 0.77 0.66 -8.27%
P/EPS 14.56 -1,255.11 -14.67 -19.36 -11.30 -37.92 14.34 1.02%
EY 6.87 -0.08 -6.81 -5.16 -8.85 -2.64 6.97 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.18 0.24 0.24 0.21 0.18 0.00%

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