[PASDEC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -26.83%
YoY- 2878.7%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 102,552 126,379 108,234 107,229 122,796 84,220 106,469 -2.46%
PBT -14,780 12,638 34,844 31,367 55,032 31,863 5,497 -
Tax 617 -5,712 -4,541 -4,962 -9,009 -3,378 -4,164 -
NP -14,163 6,926 30,303 26,405 46,023 28,485 1,333 -
-
NP to SH -5,920 12,274 35,587 31,604 43,194 28,593 1,295 -
-
Tax Rate - 45.20% 13.03% 15.82% 16.37% 10.60% 75.75% -
Total Cost 116,715 119,453 77,931 80,824 76,773 55,735 105,136 7.19%
-
Net Worth 357,238 363,618 359,876 364,828 368,540 354,360 329,981 5.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 357,238 363,618 359,876 364,828 368,540 354,360 329,981 5.41%
NOSH 205,309 206,601 205,643 206,117 205,888 206,023 206,238 -0.29%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -13.81% 5.48% 28.00% 24.62% 37.48% 33.82% 1.25% -
ROE -1.66% 3.38% 9.89% 8.66% 11.72% 8.07% 0.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.95 61.17 52.63 52.02 59.64 40.88 51.62 -2.16%
EPS -2.88 5.94 17.31 15.33 20.98 13.88 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.76 1.75 1.77 1.79 1.72 1.60 5.73%
Adjusted Per Share Value based on latest NOSH - 206,117
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.14 26.06 22.32 22.11 25.32 17.36 21.95 -2.46%
EPS -1.22 2.53 7.34 6.52 8.91 5.90 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7366 0.7497 0.742 0.7522 0.7599 0.7306 0.6804 5.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.35 0.38 0.40 0.56 0.62 0.60 0.54 -
P/RPS 0.70 0.62 0.76 1.08 1.04 1.47 1.05 -23.62%
P/EPS -12.14 6.40 2.31 3.65 2.96 4.32 86.00 -
EY -8.24 15.63 43.26 27.38 33.84 23.13 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.23 0.32 0.35 0.35 0.34 -29.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 29/05/08 29/02/08 27/11/07 29/08/07 29/05/07 -
Price 0.30 0.35 0.40 0.46 0.47 0.61 0.48 -
P/RPS 0.60 0.57 0.76 0.88 0.79 1.49 0.93 -25.27%
P/EPS -10.40 5.89 2.31 3.00 2.24 4.40 76.44 -
EY -9.61 16.97 43.26 33.33 44.64 22.75 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.23 0.26 0.26 0.35 0.30 -31.45%

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