[PASDEC] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -508.47%
YoY- -1438.93%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 107,229 104,315 72,001 32,991 40,090 87,816 68,509 7.74%
PBT 31,377 4,674 5,856 -21,978 2,423 9,402 14,390 13.86%
Tax -4,973 -3,423 -517 -891 -715 -1,695 -2,762 10.29%
NP 26,404 1,251 5,339 -22,869 1,708 7,707 11,628 14.63%
-
NP to SH 31,604 1,139 6,025 -22,869 1,708 7,707 11,628 18.12%
-
Tax Rate 15.85% 73.23% 8.83% - 29.51% 18.03% 19.19% -
Total Cost 80,825 103,064 66,662 55,860 38,382 80,109 56,881 6.02%
-
Net Worth 354,295 330,300 325,572 317,951 322,036 311,579 313,199 2.07%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,119 - - - - - - -
Div Payout % 13.04% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 354,295 330,300 325,572 317,951 322,036 311,579 313,199 2.07%
NOSH 205,985 207,735 206,058 206,461 196,363 180,103 179,999 2.27%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 24.62% 1.20% 7.42% -69.32% 4.26% 8.78% 16.97% -
ROE 8.92% 0.34% 1.85% -7.19% 0.53% 2.47% 3.71% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 52.06 50.22 34.94 15.98 20.42 48.76 38.06 5.35%
EPS 15.34 0.55 2.92 -11.10 0.83 4.28 6.46 15.49%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.59 1.58 1.54 1.64 1.73 1.74 -0.19%
Adjusted Per Share Value based on latest NOSH - 206,043
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.11 21.51 14.85 6.80 8.27 18.11 14.13 7.74%
EPS 6.52 0.23 1.24 -4.72 0.35 1.59 2.40 18.11%
DPS 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7305 0.681 0.6713 0.6556 0.664 0.6424 0.6458 2.07%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.56 0.40 0.28 0.41 0.58 0.50 0.43 -
P/RPS 1.08 0.80 0.80 2.57 2.84 1.03 1.13 -0.75%
P/EPS 3.65 72.95 9.58 -3.70 66.68 11.68 6.66 -9.53%
EY 27.40 1.37 10.44 -27.02 1.50 8.56 15.02 10.53%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.18 0.27 0.35 0.29 0.25 4.73%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 12/04/02 -
Price 0.46 0.50 0.34 0.40 0.64 0.50 0.62 -
P/RPS 0.88 1.00 0.97 2.50 3.13 1.03 1.63 -9.75%
P/EPS 3.00 91.19 11.63 -3.61 73.58 11.68 9.60 -17.61%
EY 33.35 1.10 8.60 -27.69 1.36 8.56 10.42 21.38%
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.22 0.26 0.39 0.29 0.36 -4.67%

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