[PASDEC] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -63.57%
YoY- 92.74%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Revenue 57,556 97,748 83,250 30,878 29,154 46,184 86,596 -7.84%
PBT 57,024 2,520 16,942 11,882 6,380 12,242 7,816 48.77%
Tax -546 -508 -192 534 62 -2,142 -134 32.41%
NP 56,478 2,012 16,750 12,416 6,442 10,100 7,682 48.99%
-
NP to SH 57,442 2,536 17,410 12,416 6,442 10,100 7,682 49.50%
-
Tax Rate 0.96% 20.16% 1.13% -4.49% -0.97% 17.50% 1.71% -
Total Cost 1,078 95,736 66,500 18,462 22,712 36,084 78,914 -57.60%
-
Net Worth 354,376 323,135 325,151 346,493 314,902 307,313 315,575 2.34%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Net Worth 354,376 323,135 325,151 346,493 314,902 307,313 315,575 2.34%
NOSH 206,033 204,516 205,791 206,245 179,944 179,715 180,328 2.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
NP Margin 98.13% 2.06% 20.12% 40.21% 22.10% 21.87% 8.87% -
ROE 16.21% 0.78% 5.35% 3.58% 2.05% 3.29% 2.43% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 27.94 47.79 40.45 14.97 16.20 25.70 48.02 -10.25%
EPS 27.88 1.24 8.46 6.02 3.58 5.62 4.26 45.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.58 1.58 1.68 1.75 1.71 1.75 -0.34%
Adjusted Per Share Value based on latest NOSH - 206,428
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 14.38 24.41 20.79 7.71 7.28 11.54 21.63 -7.83%
EPS 14.35 0.63 4.35 3.10 1.61 2.52 1.92 49.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8851 0.8071 0.8121 0.8654 0.7865 0.7676 0.7882 2.34%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 -
Price 0.60 0.32 0.29 0.53 0.58 0.38 0.66 -
P/RPS 2.15 0.67 0.72 3.54 3.58 1.48 1.37 9.42%
P/EPS 2.15 25.81 3.43 8.80 16.20 6.76 15.49 -32.61%
EY 46.47 3.88 29.17 11.36 6.17 14.79 6.45 48.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.20 0.18 0.32 0.33 0.22 0.38 -1.63%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 29/08/07 30/08/06 30/08/05 27/08/04 27/08/03 28/08/01 23/08/02 -
Price 0.61 0.35 0.29 0.49 0.67 0.47 0.70 -
P/RPS 2.18 0.73 0.72 3.27 4.14 1.83 1.46 8.34%
P/EPS 2.19 28.23 3.43 8.14 18.72 8.36 16.43 -33.15%
EY 45.70 3.54 29.17 12.29 5.34 11.96 6.09 49.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.22 0.18 0.29 0.38 0.27 0.40 -2.63%

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