[PASDEC] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1895.32%
YoY- 1181.2%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 81,240 72,624 104,572 37,396 29,556 60,800 65,304 3.70%
PBT 11,504 7,648 39,236 35,144 2,624 3,272 5,436 13.30%
Tax -3,448 -232 -20 -1,064 36 -352 -2,168 8.03%
NP 8,056 7,416 39,216 34,080 2,660 2,920 3,268 16.21%
-
NP to SH 8,992 7,416 39,216 34,080 2,660 2,920 3,268 18.36%
-
Tax Rate 29.97% 3.03% 0.05% 3.03% -1.37% 10.76% 39.88% -
Total Cost 73,184 65,208 65,356 3,316 26,896 57,880 62,036 2.79%
-
Net Worth 329,981 314,044 329,534 347,797 312,284 309,804 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 329,981 314,044 329,534 347,797 312,284 309,804 0 -
NOSH 206,238 189,183 205,958 205,797 179,473 178,048 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.92% 10.21% 37.50% 91.13% 9.00% 4.80% 5.00% -
ROE 2.73% 2.36% 11.90% 9.80% 0.85% 0.94% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.39 38.39 50.77 18.17 16.47 34.15 0.00 -
EPS 4.36 3.92 19.40 16.56 1.48 1.64 1.80 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.66 1.60 1.69 1.74 1.74 1.68 -0.80%
Adjusted Per Share Value based on latest NOSH - 205,797
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 20.29 18.14 26.12 9.34 7.38 15.19 16.31 3.70%
EPS 2.25 1.85 9.79 8.51 0.66 0.73 0.82 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8242 0.7844 0.8231 0.8687 0.78 0.7738 1.68 -11.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.54 0.32 0.32 0.61 0.47 0.49 0.36 -
P/RPS 1.37 0.83 0.63 3.36 2.85 1.43 0.00 -
P/EPS 12.39 8.16 1.68 3.68 31.71 29.88 20.00 -7.66%
EY 8.07 12.25 59.50 27.15 3.15 3.35 5.00 8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.19 0.20 0.36 0.27 0.28 0.21 8.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 30/05/06 30/05/05 28/05/04 26/05/03 28/05/02 12/07/01 -
Price 0.48 0.34 0.28 0.52 0.59 0.62 0.37 -
P/RPS 1.22 0.89 0.55 2.86 3.58 1.82 0.00 -
P/EPS 11.01 8.67 1.47 3.14 39.81 37.80 20.56 -9.88%
EY 9.08 11.53 68.00 31.85 2.51 2.65 4.86 10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.18 0.31 0.34 0.36 0.22 5.30%

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