[PASDEC] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -77.84%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 104,315 72,001 32,991 40,090 87,816 68,509 75,669 5.49%
PBT 4,674 5,856 -21,978 2,423 9,402 14,390 749 35.66%
Tax -3,423 -517 -891 -715 -1,695 -2,762 -749 28.80%
NP 1,251 5,339 -22,869 1,708 7,707 11,628 0 -
-
NP to SH 1,139 6,025 -22,869 1,708 7,707 11,628 -1,786 -
-
Tax Rate 73.23% 8.83% - 29.51% 18.03% 19.19% 100.00% -
Total Cost 103,064 66,662 55,860 38,382 80,109 56,881 75,669 5.28%
-
Net Worth 330,300 325,572 317,951 322,036 311,579 313,199 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 330,300 325,572 317,951 322,036 311,579 313,199 0 -
NOSH 207,735 206,058 206,461 196,363 180,103 179,999 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.20% 7.42% -69.32% 4.26% 8.78% 16.97% 0.00% -
ROE 0.34% 1.85% -7.19% 0.53% 2.47% 3.71% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 50.22 34.94 15.98 20.42 48.76 38.06 0.00 -
EPS 0.55 2.92 -11.10 0.83 4.28 6.46 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.54 1.64 1.73 1.74 1.68 -0.91%
Adjusted Per Share Value based on latest NOSH - 190,796
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.05 17.98 8.24 10.01 21.93 17.11 18.90 5.49%
EPS 0.28 1.50 -5.71 0.43 1.92 2.90 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.825 0.8132 0.7941 0.8043 0.7782 0.7823 1.68 -11.17%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.28 0.41 0.58 0.50 0.43 0.49 -
P/RPS 0.80 0.80 2.57 2.84 1.03 1.13 0.00 -
P/EPS 72.95 9.58 -3.70 66.68 11.68 6.66 -49.49 -
EY 1.37 10.44 -27.02 1.50 8.56 15.02 -2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.18 0.27 0.35 0.29 0.25 0.29 -2.44%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 12/04/02 28/02/01 -
Price 0.50 0.34 0.40 0.64 0.50 0.62 0.46 -
P/RPS 1.00 0.97 2.50 3.13 1.03 1.63 0.00 -
P/EPS 91.19 11.63 -3.61 73.58 11.68 9.60 -46.46 -
EY 1.10 8.60 -27.69 1.36 8.56 10.42 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.26 0.39 0.29 0.36 0.27 2.32%

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