[PASDEC] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -62.08%
YoY- 124.03%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 96,516 90,988 78,983 85,143 108,842 120,451 109,117 -7.84%
PBT 2,650 -96 2,597 6,827 -1,906 1,407 -4,269 -
Tax -2,642 -2,020 -3,007 -2,351 1,505 420 89 -
NP 8 -2,116 -410 4,476 -401 1,827 -4,180 -
-
NP to SH -3,838 -5,533 -3,965 1,044 2,753 4,820 -51 1677.79%
-
Tax Rate 99.70% - 115.79% 34.44% - -29.85% - -
Total Cost 96,508 93,104 79,393 80,667 109,243 118,624 113,297 -10.13%
-
Net Worth 371,925 180,000 202,500 384,744 398,281 400,526 394,386 -3.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 371,925 180,000 202,500 384,744 398,281 400,526 394,386 -3.83%
NOSH 217,500 180,000 202,500 205,745 206,363 206,456 206,485 3.52%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.01% -2.33% -0.52% 5.26% -0.37% 1.52% -3.83% -
ROE -1.03% -3.07% -1.96% 0.27% 0.69% 1.20% -0.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.38 50.55 39.00 41.38 52.74 58.34 52.84 -10.97%
EPS -1.76 -3.07 -1.96 0.51 1.33 2.33 -0.02 1873.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.00 1.00 1.87 1.93 1.94 1.91 -7.10%
Adjusted Per Share Value based on latest NOSH - 205,745
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.11 22.73 19.73 21.27 27.19 30.08 27.25 -7.83%
EPS -0.96 -1.38 -0.99 0.26 0.69 1.20 -0.01 1990.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.929 0.4496 0.5058 0.961 0.9948 1.0004 0.9851 -3.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.36 0.48 0.41 0.41 0.36 0.40 0.31 -
P/RPS 0.81 0.95 1.05 0.99 0.68 0.69 0.59 23.50%
P/EPS -20.40 -15.62 -20.94 80.80 26.99 17.13 -1,255.11 -93.56%
EY -4.90 -6.40 -4.78 1.24 3.71 5.84 -0.08 1449.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.48 0.41 0.22 0.19 0.21 0.16 19.85%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 -
Price 0.40 0.37 0.46 0.41 0.41 0.34 0.31 -
P/RPS 0.90 0.73 1.18 0.99 0.78 0.58 0.59 32.47%
P/EPS -22.67 -12.04 -23.49 80.80 30.73 14.56 -1,255.11 -93.09%
EY -4.41 -8.31 -4.26 1.24 3.25 6.87 -0.08 1344.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.37 0.46 0.22 0.21 0.18 0.16 27.34%

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