[PASDEC] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 538.81%
YoY- 2165.06%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 86,740 52,200 95,856 57,556 97,748 83,250 30,878 18.77%
PBT 14,594 -4,952 19,566 57,024 2,520 16,942 11,882 3.48%
Tax -978 -2,504 -2,044 -546 -508 -192 534 -
NP 13,616 -7,456 17,522 56,478 2,012 16,750 12,416 1.54%
-
NP to SH 13,586 -4,896 18,786 57,442 2,536 17,410 12,416 1.51%
-
Tax Rate 6.70% - 10.45% 0.96% 20.16% 1.13% -4.49% -
Total Cost 73,124 59,656 78,334 1,078 95,736 66,500 18,462 25.77%
-
Net Worth 399,346 345,599 362,536 354,376 323,135 325,151 346,493 2.39%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 399,346 345,599 362,536 354,376 323,135 325,151 346,493 2.39%
NOSH 205,848 205,714 205,986 206,033 204,516 205,791 206,245 -0.03%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.70% -14.28% 18.28% 98.13% 2.06% 20.12% 40.21% -
ROE 3.40% -1.42% 5.18% 16.21% 0.78% 5.35% 3.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.14 25.38 46.54 27.94 47.79 40.45 14.97 18.81%
EPS 6.60 -2.38 9.12 27.88 1.24 8.46 6.02 1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.68 1.76 1.72 1.58 1.58 1.68 2.42%
Adjusted Per Share Value based on latest NOSH - 206,023
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.88 10.76 19.76 11.87 20.15 17.16 6.37 18.76%
EPS 2.80 -1.01 3.87 11.84 0.52 3.59 2.56 1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.7126 0.7475 0.7307 0.6663 0.6704 0.7144 2.39%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.40 0.34 0.38 0.60 0.32 0.29 0.53 -
P/RPS 0.95 1.34 0.82 2.15 0.67 0.72 3.54 -19.67%
P/EPS 6.06 -14.29 4.17 2.15 25.81 3.43 8.80 -6.02%
EY 16.50 -7.00 24.00 46.47 3.88 29.17 11.36 6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.22 0.35 0.20 0.18 0.32 -6.77%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 29/08/08 29/08/07 30/08/06 30/08/05 27/08/04 -
Price 0.34 0.40 0.35 0.61 0.35 0.29 0.49 -
P/RPS 0.81 1.58 0.75 2.18 0.73 0.72 3.27 -20.74%
P/EPS 5.15 -16.81 3.84 2.19 28.23 3.43 8.14 -7.34%
EY 19.41 -5.95 26.06 45.70 3.54 29.17 12.29 7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.24 0.20 0.35 0.22 0.18 0.29 -7.63%

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