[PASDEC] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.06%
YoY- -167.27%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 56,163 17,587 13,592 10,883 6,078 30,444 17,120 21.88%
PBT 24,165 996 -1,849 -2,580 3,975 5,372 3,245 39.72%
Tax -5,512 119 -71 570 -987 23 -777 38.59%
NP 18,653 1,115 -1,920 -2,010 2,988 5,395 2,468 40.06%
-
NP to SH 15,874 1,273 -2,077 -2,010 2,988 5,395 2,468 36.35%
-
Tax Rate 22.81% -11.95% - - 24.83% -0.43% 23.94% -
Total Cost 37,510 16,472 15,512 12,893 3,090 25,049 14,652 16.95%
-
Net Worth 368,540 326,462 323,900 342,520 317,831 179,885 309,851 2.93%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 368,540 326,462 323,900 342,520 317,831 179,885 309,851 2.93%
NOSH 205,888 205,322 204,999 205,102 190,318 179,885 180,145 2.25%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 33.21% 6.34% -14.13% -18.47% 49.16% 17.72% 14.42% -
ROE 4.31% 0.39% -0.64% -0.59% 0.94% 3.00% 0.80% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.28 8.57 6.63 5.31 3.19 16.92 9.50 19.21%
EPS 7.71 0.62 -1.00 -0.98 1.57 3.00 1.37 33.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.59 1.58 1.67 1.67 1.00 1.72 0.66%
Adjusted Per Share Value based on latest NOSH - 205,102
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.03 4.39 3.39 2.72 1.52 7.60 4.28 21.86%
EPS 3.96 0.32 -0.52 -0.50 0.75 1.35 0.62 36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9205 0.8154 0.809 0.8555 0.7938 0.4493 0.7739 2.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.62 0.34 0.35 0.47 0.60 0.50 0.38 -
P/RPS 2.27 3.97 5.28 8.86 18.79 2.95 4.00 -9.00%
P/EPS 8.04 54.84 -34.55 -47.96 38.22 16.67 27.74 -18.64%
EY 12.44 1.82 -2.89 -2.09 2.62 6.00 3.61 22.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.21 0.22 0.28 0.36 0.50 0.22 8.04%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 28/11/05 10/11/04 24/12/03 28/11/02 27/11/01 -
Price 0.47 0.40 0.26 0.43 0.57 0.51 0.50 -
P/RPS 1.72 4.67 3.92 8.10 17.85 3.01 5.26 -16.99%
P/EPS 6.10 64.52 -25.66 -43.88 36.31 17.00 36.50 -25.77%
EY 16.40 1.55 -3.90 -2.28 2.75 5.88 2.74 34.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.16 0.26 0.34 0.51 0.29 -1.80%

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