[PASDEC] YoY Cumulative 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- 1.06%
YoY- -134.25%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 106,926 69,230 57,857 52,196 80,264 84,942 66,461 8.24%
PBT 11,636 271 4,448 -2,010 6,529 52,689 2,252 31.45%
Tax -5,230 -429 -138 -1,986 -205 -5,796 -130 85.00%
NP 6,406 -158 4,310 -3,996 6,324 46,893 2,122 20.19%
-
NP to SH 5,832 -132 4,750 -2,422 7,072 44,596 2,542 14.82%
-
Tax Rate 44.95% 158.30% 3.10% - 3.14% 11.00% 5.77% -
Total Cost 100,520 69,388 53,547 56,192 73,940 38,049 64,339 7.71%
-
Net Worth 372,820 376,200 396,861 346,879 358,754 368,715 328,600 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 - - - - 4,123 - - -
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 372,820 376,200 396,861 346,879 358,754 368,715 328,600 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 1.56% -0.04% 1.20% -0.70% 1.97% 12.09% 0.77% -
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 51.91 31.47 28.14 25.43 38.93 41.24 32.16 8.29%
EPS 2.83 -0.06 2.31 -1.18 3.43 21.65 1.23 14.88%
DPS 0.00 0.00 0.00 0.00 2.00 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 22.05 14.27 11.93 10.76 16.55 17.51 13.70 8.24%
EPS 1.20 -0.03 0.98 -0.50 1.46 9.20 0.52 14.94%
DPS 0.00 0.00 0.00 0.00 0.85 0.00 0.00 -
NAPS 0.7687 0.7757 0.8183 0.7152 0.7397 0.7602 0.6775 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 0.71 1.14 1.28 1.53 0.90 1.50 1.06 -6.45%
P/EPS 13.07 -600.00 15.58 -33.05 10.20 2.86 27.64 -11.72%
EY 7.65 -0.17 6.42 -3.03 9.80 34.92 3.62 13.26%
DY 0.00 0.00 0.00 0.00 5.71 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 0.60 1.27 1.46 1.57 0.77 1.14 1.24 -11.38%
P/EPS 10.95 -666.67 17.75 -33.90 8.75 2.17 32.52 -16.57%
EY 9.13 -0.15 5.63 -2.95 11.43 46.06 3.08 19.83%
DY 0.00 0.00 0.00 0.00 6.67 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