[PASDEC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -39.26%
YoY- -30.29%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 21,426 45,792 61,150 68,961 96,487 83,163 67,383 -53.38%
PBT 7,668 9,065 9,639 9,801 14,304 12,177 13,849 -32.54%
Tax -2,607 -1,597 -1,598 -1,695 -958 -1,758 -2,308 8.45%
NP 5,061 7,468 8,041 8,106 13,346 10,419 11,541 -42.25%
-
NP to SH 5,061 7,468 8,041 8,106 13,346 10,419 11,541 -42.25%
-
Tax Rate 34.00% 17.62% 16.58% 17.29% 6.70% 14.44% 16.67% -
Total Cost 16,365 38,324 53,109 60,855 83,141 72,744 55,842 -55.84%
-
Net Worth 190,318 315,000 312,284 313,249 179,885 314,696 309,804 -27.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 190,318 315,000 312,284 313,249 179,885 314,696 309,804 -27.71%
NOSH 190,318 180,000 179,473 178,999 179,885 179,826 178,048 4.53%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 23.62% 16.31% 13.15% 11.75% 13.83% 12.53% 17.13% -
ROE 2.66% 2.37% 2.57% 2.59% 7.42% 3.31% 3.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.26 25.44 34.07 38.53 53.64 46.25 37.85 -55.40%
EPS 2.66 4.15 4.48 4.53 7.42 5.79 6.48 -44.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.75 1.74 1.75 1.00 1.75 1.74 -30.85%
Adjusted Per Share Value based on latest NOSH - 178,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.42 9.44 12.61 14.22 19.89 17.15 13.89 -53.35%
EPS 1.04 1.54 1.66 1.67 2.75 2.15 2.38 -42.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3924 0.6495 0.6439 0.6459 0.3709 0.6489 0.6388 -27.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.60 0.58 0.47 0.50 0.50 0.66 0.49 -
P/RPS 5.33 2.28 1.38 1.30 0.93 1.43 1.29 157.26%
P/EPS 22.56 13.98 10.49 11.04 6.74 11.39 7.56 107.13%
EY 4.43 7.15 9.53 9.06 14.84 8.78 13.23 -51.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.33 0.27 0.29 0.50 0.38 0.28 66.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 24/12/03 27/08/03 26/05/03 27/02/03 28/11/02 23/08/02 28/05/02 -
Price 0.57 0.67 0.59 0.50 0.51 0.70 0.62 -
P/RPS 5.06 2.63 1.73 1.30 0.95 1.51 1.64 111.79%
P/EPS 21.43 16.15 13.17 11.04 6.87 12.08 9.57 71.07%
EY 4.67 6.19 7.59 9.06 14.55 8.28 10.45 -41.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.34 0.29 0.51 0.40 0.36 35.80%

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