[PASDEC] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -66.57%
YoY- -79.13%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 45,758 40,953 42,051 40,091 21,426 45,792 61,150 -17.53%
PBT -1,378 5,177 10,537 2,407 7,668 9,065 9,639 -
Tax 1,077 -480 -990 -715 -2,607 -1,597 -1,598 -
NP -301 4,697 9,547 1,692 5,061 7,468 8,041 -
-
NP to SH -301 4,697 9,547 1,692 5,061 7,468 8,041 -
-
Tax Rate - 9.27% 9.40% 29.71% 34.00% 17.62% 16.58% -
Total Cost 46,059 36,256 32,504 38,399 16,365 38,324 53,109 -9.03%
-
Net Worth 342,520 346,799 347,797 312,905 190,318 315,000 312,284 6.33%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 342,520 346,799 347,797 312,905 190,318 315,000 312,284 6.33%
NOSH 205,102 206,428 205,797 190,796 190,318 180,000 179,473 9.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.66% 11.47% 22.70% 4.22% 23.62% 16.31% 13.15% -
ROE -0.09% 1.35% 2.74% 0.54% 2.66% 2.37% 2.57% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.31 19.84 20.43 21.01 11.26 25.44 34.07 -24.53%
EPS -0.15 2.28 4.64 0.89 2.66 4.15 4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.68 1.69 1.64 1.00 1.75 1.74 -2.69%
Adjusted Per Share Value based on latest NOSH - 190,796
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.43 10.23 10.50 10.01 5.35 11.44 15.27 -17.51%
EPS -0.08 1.17 2.38 0.42 1.26 1.87 2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8555 0.8662 0.8687 0.7815 0.4754 0.7868 0.78 6.33%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.47 0.53 0.61 0.58 0.60 0.58 0.47 -
P/RPS 2.11 2.67 2.99 2.76 5.33 2.28 1.38 32.61%
P/EPS -320.26 23.29 13.15 65.40 22.56 13.98 10.49 -
EY -0.31 4.29 7.60 1.53 4.43 7.15 9.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.36 0.35 0.60 0.33 0.27 2.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 27/08/04 28/05/04 27/02/04 24/12/03 27/08/03 26/05/03 -
Price 0.43 0.49 0.52 0.64 0.57 0.67 0.59 -
P/RPS 1.93 2.47 2.54 3.05 5.06 2.63 1.73 7.54%
P/EPS -293.00 21.54 11.21 72.17 21.43 16.15 13.17 -
EY -0.34 4.64 8.92 1.39 4.67 6.19 7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.31 0.39 0.57 0.38 0.34 -16.33%

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