[PASDEC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -142.4%
YoY- -105.32%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 103,181 69,107 75,347 93,548 97,176 102,552 126,379 -12.61%
PBT -8,365 -1,845 -5,562 668 6,697 -14,780 12,638 -
Tax -269 -4,824 -3,273 -3,407 -3,118 617 -5,712 -86.88%
NP -8,634 -6,669 -8,835 -2,739 3,579 -14,163 6,926 -
-
NP to SH -4,345 -4,958 -7,302 -1,892 4,462 -5,920 12,274 -
-
Tax Rate - - - 510.03% 46.56% - 45.20% -
Total Cost 111,815 75,776 84,182 96,287 93,597 116,715 119,453 -4.29%
-
Net Worth 345,519 405,600 346,634 348,500 357,052 357,238 363,618 -3.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 345,519 405,600 346,634 348,500 357,052 357,238 363,618 -3.33%
NOSH 205,666 240,000 206,330 205,000 206,388 205,309 206,601 -0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -8.37% -9.65% -11.73% -2.93% 3.68% -13.81% 5.48% -
ROE -1.26% -1.22% -2.11% -0.54% 1.25% -1.66% 3.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.17 28.79 36.52 45.63 47.08 49.95 61.17 -12.34%
EPS -2.11 -2.07 -3.54 -0.92 2.16 -2.88 5.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.69 1.68 1.70 1.73 1.74 1.76 -3.04%
Adjusted Per Share Value based on latest NOSH - 205,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.77 17.26 18.82 23.37 24.27 25.61 31.57 -12.62%
EPS -1.09 -1.24 -1.82 -0.47 1.11 -1.48 3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.863 1.0131 0.8658 0.8704 0.8918 0.8923 0.9082 -3.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.40 0.39 0.34 0.26 0.26 0.35 0.38 -
P/RPS 0.80 1.35 0.93 0.57 0.55 0.70 0.62 18.46%
P/EPS -18.93 -18.88 -9.61 -28.17 12.03 -12.14 6.40 -
EY -5.28 -5.30 -10.41 -3.55 8.32 -8.24 15.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.20 0.15 0.15 0.20 0.22 5.95%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 04/03/09 28/11/08 29/08/08 -
Price 0.31 0.40 0.40 0.35 0.31 0.30 0.35 -
P/RPS 0.62 1.39 1.10 0.77 0.66 0.60 0.57 5.74%
P/EPS -14.67 -19.36 -11.30 -37.92 14.34 -10.40 5.89 -
EY -6.81 -5.16 -8.85 -2.64 6.97 -9.61 16.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.24 0.24 0.21 0.18 0.17 0.20 -6.76%

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