[PASDEC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.8%
YoY- -30.33%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 40,091 21,426 45,792 61,150 68,961 96,487 83,163 -38.43%
PBT 2,407 7,668 9,065 9,639 9,801 14,304 12,177 -65.96%
Tax -715 -2,607 -1,597 -1,598 -1,695 -958 -1,758 -45.01%
NP 1,692 5,061 7,468 8,041 8,106 13,346 10,419 -70.13%
-
NP to SH 1,692 5,061 7,468 8,041 8,106 13,346 10,419 -70.13%
-
Tax Rate 29.71% 34.00% 17.62% 16.58% 17.29% 6.70% 14.44% -
Total Cost 38,399 16,365 38,324 53,109 60,855 83,141 72,744 -34.60%
-
Net Worth 312,905 190,318 315,000 312,284 313,249 179,885 314,696 -0.37%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 312,905 190,318 315,000 312,284 313,249 179,885 314,696 -0.37%
NOSH 190,796 190,318 180,000 179,473 178,999 179,885 179,826 4.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.22% 23.62% 16.31% 13.15% 11.75% 13.83% 12.53% -
ROE 0.54% 2.66% 2.37% 2.57% 2.59% 7.42% 3.31% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.01 11.26 25.44 34.07 38.53 53.64 46.25 -40.82%
EPS 0.89 2.66 4.15 4.48 4.53 7.42 5.79 -71.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.00 1.75 1.74 1.75 1.00 1.75 -4.22%
Adjusted Per Share Value based on latest NOSH - 179,473
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.27 4.42 9.44 12.61 14.22 19.89 17.15 -38.42%
EPS 0.35 1.04 1.54 1.66 1.67 2.75 2.15 -70.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6452 0.3924 0.6495 0.6439 0.6459 0.3709 0.6489 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.58 0.60 0.58 0.47 0.50 0.50 0.66 -
P/RPS 2.76 5.33 2.28 1.38 1.30 0.93 1.43 54.83%
P/EPS 65.40 22.56 13.98 10.49 11.04 6.74 11.39 219.63%
EY 1.53 4.43 7.15 9.53 9.06 14.84 8.78 -68.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.60 0.33 0.27 0.29 0.50 0.38 -5.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 24/12/03 27/08/03 26/05/03 27/02/03 28/11/02 23/08/02 -
Price 0.64 0.57 0.67 0.59 0.50 0.51 0.70 -
P/RPS 3.05 5.06 2.63 1.73 1.30 0.95 1.51 59.58%
P/EPS 72.17 21.43 16.15 13.17 11.04 6.87 12.08 228.18%
EY 1.39 4.67 6.19 7.59 9.06 14.55 8.28 -69.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.57 0.38 0.34 0.29 0.51 0.40 -1.66%

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