[PASDEC] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
04-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 175.37%
YoY- -85.88%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 69,107 75,347 93,548 97,176 102,552 126,379 108,234 -25.83%
PBT -1,845 -5,562 668 6,697 -14,780 12,638 34,844 -
Tax -4,824 -3,273 -3,407 -3,118 617 -5,712 -4,541 4.10%
NP -6,669 -8,835 -2,739 3,579 -14,163 6,926 30,303 -
-
NP to SH -4,958 -7,302 -1,892 4,462 -5,920 12,274 35,587 -
-
Tax Rate - - 510.03% 46.56% - 45.20% 13.03% -
Total Cost 75,776 84,182 96,287 93,597 116,715 119,453 77,931 -1.85%
-
Net Worth 405,600 346,634 348,500 357,052 357,238 363,618 359,876 8.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 405,600 346,634 348,500 357,052 357,238 363,618 359,876 8.29%
NOSH 240,000 206,330 205,000 206,388 205,309 206,601 205,643 10.83%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -9.65% -11.73% -2.93% 3.68% -13.81% 5.48% 28.00% -
ROE -1.22% -2.11% -0.54% 1.25% -1.66% 3.38% 9.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.79 36.52 45.63 47.08 49.95 61.17 52.63 -33.08%
EPS -2.07 -3.54 -0.92 2.16 -2.88 5.94 17.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.68 1.70 1.73 1.74 1.76 1.75 -2.29%
Adjusted Per Share Value based on latest NOSH - 206,388
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.25 15.54 19.29 20.04 21.14 26.06 22.32 -25.83%
EPS -1.02 -1.51 -0.39 0.92 -1.22 2.53 7.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8363 0.7147 0.7186 0.7362 0.7366 0.7497 0.742 8.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.39 0.34 0.26 0.26 0.35 0.38 0.40 -
P/RPS 1.35 0.93 0.57 0.55 0.70 0.62 0.76 46.62%
P/EPS -18.88 -9.61 -28.17 12.03 -12.14 6.40 2.31 -
EY -5.30 -10.41 -3.55 8.32 -8.24 15.63 43.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.15 0.15 0.20 0.22 0.23 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 04/03/09 28/11/08 29/08/08 29/05/08 -
Price 0.40 0.40 0.35 0.31 0.30 0.35 0.40 -
P/RPS 1.39 1.10 0.77 0.66 0.60 0.57 0.76 49.50%
P/EPS -19.36 -11.30 -37.92 14.34 -10.40 5.89 2.31 -
EY -5.16 -8.85 -2.64 6.97 -9.61 16.97 43.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.21 0.18 0.17 0.20 0.23 2.87%

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