[PASDEC] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 126.8%
YoY- 124.17%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 83,244 79,249 64,013 72,000 61,886 59,177 49,785 40.83%
PBT 1,413 -1,432 -2,082 5,815 -18,752 -19,483 -20,948 -
Tax -486 -676 -529 -476 -1,853 -1,212 -630 -15.87%
NP 927 -2,108 -2,611 5,339 -20,605 -20,695 -21,578 -
-
NP to SH 1,546 -1,804 -2,264 5,526 -20,617 -20,550 -21,578 -
-
Tax Rate 34.39% - - 8.19% - - - -
Total Cost 82,317 81,357 66,624 66,661 82,491 79,872 71,363 9.97%
-
Net Worth 326,462 325,480 314,044 327,879 323,900 327,212 329,534 -0.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 326,462 325,480 314,044 327,879 323,900 327,212 329,534 -0.62%
NOSH 205,322 205,999 189,183 208,840 204,999 207,096 205,958 -0.20%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.11% -2.66% -4.08% 7.42% -33.30% -34.97% -43.34% -
ROE 0.47% -0.55% -0.72% 1.69% -6.37% -6.28% -6.55% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 40.54 38.47 33.84 34.48 30.19 28.57 24.17 41.12%
EPS 0.75 -0.88 -1.20 2.65 -10.06 -9.92 -10.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.66 1.57 1.58 1.58 1.60 -0.41%
Adjusted Per Share Value based on latest NOSH - 208,840
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.79 19.79 15.99 17.98 15.46 14.78 12.43 40.85%
EPS 0.39 -0.45 -0.57 1.38 -5.15 -5.13 -5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8154 0.8129 0.7844 0.8189 0.809 0.8173 0.8231 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.34 0.32 0.32 0.28 0.35 0.29 0.32 -
P/RPS 0.84 0.83 0.95 0.81 1.16 1.01 1.32 -25.99%
P/EPS 45.16 -36.54 -26.74 10.58 -3.48 -2.92 -3.05 -
EY 2.21 -2.74 -3.74 9.45 -28.73 -34.22 -32.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.19 0.18 0.22 0.18 0.20 3.30%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 30/05/05 -
Price 0.40 0.35 0.34 0.34 0.26 0.29 0.28 -
P/RPS 0.99 0.91 1.00 0.99 0.86 1.01 1.16 -10.01%
P/EPS 53.12 -39.97 -28.41 12.85 -2.59 -2.92 -2.67 -
EY 1.88 -2.50 -3.52 7.78 -38.68 -34.22 -37.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.20 0.22 0.16 0.18 0.18 24.45%

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