[PASDEC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.04%
YoY- -134.25%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 142,568 92,306 77,142 69,594 107,018 113,256 88,614 8.24%
PBT 15,514 361 5,930 -2,680 8,705 70,252 3,002 31.45%
Tax -6,973 -571 -184 -2,648 -273 -7,728 -173 85.06%
NP 8,541 -210 5,746 -5,328 8,432 62,524 2,829 20.20%
-
NP to SH 7,776 -176 6,333 -3,229 9,429 59,461 3,389 14.83%
-
Tax Rate 44.95% 158.17% 3.10% - 3.14% 11.00% 5.76% -
Total Cost 134,026 92,517 71,396 74,922 98,586 50,732 85,785 7.71%
-
Net Worth 372,820 376,200 396,861 346,879 358,754 368,715 328,599 2.12%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 5,498 - - -
Div Payout % - - - - 58.31% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 372,820 376,200 396,861 346,879 358,754 368,715 328,599 2.12%
NOSH 205,978 220,000 205,627 205,254 206,180 205,986 206,666 -0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.99% -0.23% 7.45% -7.66% 7.88% 55.21% 3.19% -
ROE 2.09% -0.05% 1.60% -0.93% 2.63% 16.13% 1.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.22 41.96 37.52 33.91 51.91 54.98 42.88 8.30%
EPS 3.77 -0.08 3.08 -1.57 4.57 28.87 1.64 14.86%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 1.81 1.71 1.93 1.69 1.74 1.79 1.59 2.18%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.61 23.06 19.27 17.38 26.73 28.29 22.13 8.24%
EPS 1.94 -0.04 1.58 -0.81 2.36 14.85 0.85 14.72%
DPS 0.00 0.00 0.00 0.00 1.37 0.00 0.00 -
NAPS 0.9312 0.9396 0.9912 0.8664 0.8961 0.9209 0.8207 2.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.37 0.36 0.36 0.39 0.35 0.62 0.34 -
P/RPS 0.53 0.86 0.96 1.15 0.67 1.13 0.79 -6.43%
P/EPS 9.80 -450.00 11.69 -24.79 7.65 2.15 20.73 -11.72%
EY 10.20 -0.22 8.56 -4.03 13.07 46.56 4.82 13.29%
DY 0.00 0.00 0.00 0.00 7.62 0.00 0.00 -
P/NAPS 0.20 0.21 0.19 0.23 0.20 0.35 0.21 -0.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 02/12/10 25/11/09 28/11/08 27/11/07 29/11/06 -
Price 0.31 0.40 0.41 0.40 0.30 0.47 0.40 -
P/RPS 0.45 0.95 1.09 1.18 0.58 0.85 0.93 -11.38%
P/EPS 8.21 -500.00 13.31 -25.42 6.56 1.63 24.39 -16.58%
EY 12.18 -0.20 7.51 -3.93 15.24 61.42 4.10 19.87%
DY 0.00 0.00 0.00 0.00 8.89 0.00 0.00 -
P/NAPS 0.17 0.23 0.21 0.24 0.17 0.26 0.25 -6.21%

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