[PASDEC] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -127.14%
YoY- -191.1%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Revenue 8,469 30,718 15,482 6,090 7,188 6,766 22,546 -17.77%
PBT 25,637 -729 -1,379 -2,844 2,516 4,762 3,090 52.64%
Tax 589 -197 -50 532 22 -529 21 94.72%
NP 26,226 -926 -1,429 -2,312 2,538 4,233 3,111 53.13%
-
NP to SH 26,474 -824 -1,284 -2,312 2,538 4,233 3,111 53.42%
-
Tax Rate -2.30% - - - -0.87% 11.11% -0.68% -
Total Cost -17,757 31,644 16,911 8,402 4,650 2,533 19,435 -
-
Net Worth 354,360 325,480 327,212 346,799 315,000 308,018 314,696 2.40%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Net Worth 354,360 325,480 327,212 346,799 315,000 308,018 314,696 2.40%
NOSH 206,023 205,999 207,096 206,428 180,000 180,127 179,826 2.75%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
NP Margin 309.67% -3.01% -9.23% -37.96% 35.31% 62.56% 13.80% -
ROE 7.47% -0.25% -0.39% -0.67% 0.81% 1.37% 0.99% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 4.11 14.91 7.48 2.95 3.99 3.76 12.54 -19.98%
EPS 12.85 -0.40 -0.62 -1.12 1.41 2.35 1.73 49.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.58 1.58 1.68 1.75 1.71 1.75 -0.34%
Adjusted Per Share Value based on latest NOSH - 206,428
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 2.12 7.67 3.87 1.52 1.80 1.69 5.63 -17.73%
EPS 6.61 -0.21 -0.32 -0.58 0.63 1.06 0.78 53.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8851 0.8129 0.8173 0.8662 0.7868 0.7693 0.786 2.40%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 -
Price 0.60 0.32 0.29 0.53 0.58 0.38 0.66 -
P/RPS 14.60 2.15 3.88 17.97 14.52 10.12 5.26 22.63%
P/EPS 4.67 -80.00 -46.77 -47.32 41.13 16.17 38.15 -34.28%
EY 21.42 -1.25 -2.14 -2.11 2.43 6.18 2.62 52.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.20 0.18 0.32 0.33 0.22 0.38 -1.63%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 29/08/07 30/08/06 30/08/05 27/08/04 27/08/03 28/08/01 23/08/02 -
Price 0.61 0.35 0.29 0.49 0.67 0.47 0.70 -
P/RPS 14.84 2.35 3.88 16.61 16.78 12.51 5.58 21.59%
P/EPS 4.75 -87.50 -46.77 -43.75 47.52 20.00 40.46 -34.83%
EY 21.07 -1.14 -2.14 -2.29 2.10 5.00 2.47 53.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.22 0.18 0.29 0.38 0.27 0.40 -2.63%

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