[PASDEC] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -7495.35%
YoY- -1451.18%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 61,886 59,177 49,785 32,991 45,758 40,953 42,051 29.35%
PBT -18,752 -19,483 -20,948 -21,971 -1,378 5,177 10,537 -
Tax -1,853 -1,212 -630 -891 1,077 -480 -990 51.81%
NP -20,605 -20,695 -21,578 -22,862 -301 4,697 9,547 -
-
NP to SH -20,617 -20,550 -21,578 -22,862 -301 4,697 9,547 -
-
Tax Rate - - - - - 9.27% 9.40% -
Total Cost 82,491 79,872 71,363 55,853 46,059 36,256 32,504 85.95%
-
Net Worth 323,900 327,212 329,534 333,791 342,520 346,799 347,797 -4.63%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 323,900 327,212 329,534 333,791 342,520 346,799 347,797 -4.63%
NOSH 204,999 207,096 205,958 206,043 205,102 206,428 205,797 -0.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -33.30% -34.97% -43.34% -69.30% -0.66% 11.47% 22.70% -
ROE -6.37% -6.28% -6.55% -6.85% -0.09% 1.35% 2.74% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.19 28.57 24.17 16.01 22.31 19.84 20.43 29.70%
EPS -10.06 -9.92 -10.48 -11.10 -0.15 2.28 4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.60 1.62 1.67 1.68 1.69 -4.38%
Adjusted Per Share Value based on latest NOSH - 206,043
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.46 14.78 12.43 8.24 11.43 10.23 10.50 29.39%
EPS -5.15 -5.13 -5.39 -5.71 -0.08 1.17 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.809 0.8173 0.8231 0.8337 0.8555 0.8662 0.8687 -4.63%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.35 0.29 0.32 0.41 0.47 0.53 0.61 -
P/RPS 1.16 1.01 1.32 2.56 2.11 2.67 2.99 -46.77%
P/EPS -3.48 -2.92 -3.05 -3.70 -320.26 23.29 13.15 -
EY -28.73 -34.22 -32.74 -27.06 -0.31 4.29 7.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.20 0.25 0.28 0.32 0.36 -27.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 28/02/05 10/11/04 27/08/04 28/05/04 -
Price 0.26 0.29 0.28 0.40 0.43 0.49 0.52 -
P/RPS 0.86 1.01 1.16 2.50 1.93 2.47 2.54 -51.38%
P/EPS -2.59 -2.92 -2.67 -3.61 -293.00 21.54 11.21 -
EY -38.68 -34.22 -37.42 -27.74 -0.34 4.64 8.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.18 0.25 0.26 0.29 0.31 -35.63%

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