[PASDEC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -54.91%
YoY- -32.36%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 113,256 88,614 73,624 35,096 27,540 98,322 53,616 13.26%
PBT 70,252 3,002 8,829 4,484 9,552 12,373 12,488 33.34%
Tax -7,728 -173 -222 1,114 -1,274 -58 -2,464 20.97%
NP 62,524 2,829 8,606 5,598 8,277 12,314 10,024 35.65%
-
NP to SH 59,461 3,389 9,256 5,598 8,277 12,314 10,024 34.52%
-
Tax Rate 11.00% 5.76% 2.51% -24.84% 13.34% 0.47% 19.73% -
Total Cost 50,732 85,785 65,017 29,497 19,262 86,008 43,592 2.55%
-
Net Worth 368,715 328,599 325,470 345,434 318,995 315,068 309,353 2.96%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 368,715 328,599 325,470 345,434 318,995 315,068 309,353 2.96%
NOSH 205,986 206,666 205,994 206,847 191,015 180,038 179,856 2.28%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 55.21% 3.19% 11.69% 15.95% 30.06% 12.52% 18.70% -
ROE 16.13% 1.03% 2.84% 1.62% 2.59% 3.91% 3.24% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 54.98 42.88 35.74 16.97 14.42 54.61 29.81 10.73%
EPS 28.87 1.64 4.49 2.71 4.33 6.84 5.57 31.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.59 1.58 1.67 1.67 1.75 1.72 0.66%
Adjusted Per Share Value based on latest NOSH - 205,102
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 28.29 22.13 18.39 8.77 6.88 24.56 13.39 13.27%
EPS 14.85 0.85 2.31 1.40 2.07 3.08 2.50 34.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9209 0.8207 0.8129 0.8628 0.7968 0.7869 0.7727 2.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.62 0.34 0.35 0.47 0.60 0.50 0.38 -
P/RPS 1.13 0.79 0.98 2.77 4.16 0.92 1.27 -1.92%
P/EPS 2.15 20.73 7.79 17.36 13.85 7.31 6.82 -17.49%
EY 46.56 4.82 12.84 5.76 7.22 13.68 14.67 21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.21 0.22 0.28 0.36 0.29 0.22 8.04%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 28/11/05 10/11/04 24/12/03 28/11/02 27/11/01 -
Price 0.47 0.40 0.26 0.43 0.57 0.51 0.50 -
P/RPS 0.85 0.93 0.73 2.53 3.95 0.93 1.68 -10.72%
P/EPS 1.63 24.39 5.79 15.89 13.15 7.46 8.97 -24.72%
EY 61.42 4.10 17.28 6.29 7.60 13.41 11.15 32.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.16 0.26 0.34 0.29 0.29 -1.80%

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