[PASDEC] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 254.49%
YoY- 161.29%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 26,096 32,336 56,163 17,587 13,592 10,883 6,078 27.45%
PBT 464 -3,253 24,165 996 -1,849 -2,580 3,975 -30.06%
Tax -734 817 -5,512 119 -71 570 -987 -4.81%
NP -270 -2,436 18,653 1,115 -1,920 -2,010 2,988 -
-
NP to SH 24 -2,320 15,874 1,273 -2,077 -2,010 2,988 -55.21%
-
Tax Rate 158.19% - 22.81% -11.95% - - 24.83% -
Total Cost 26,366 34,772 37,510 16,472 15,512 12,893 3,090 42.90%
-
Net Worth 405,600 357,238 368,540 326,462 323,900 342,520 317,831 4.14%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 405,600 357,238 368,540 326,462 323,900 342,520 317,831 4.14%
NOSH 240,000 205,309 205,888 205,322 204,999 205,102 190,318 3.93%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -1.03% -7.53% 33.21% 6.34% -14.13% -18.47% 49.16% -
ROE 0.01% -0.65% 4.31% 0.39% -0.64% -0.59% 0.94% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.87 15.75 27.28 8.57 6.63 5.31 3.19 22.64%
EPS 0.01 -1.13 7.71 0.62 -1.00 -0.98 1.57 -56.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.74 1.79 1.59 1.58 1.67 1.67 0.19%
Adjusted Per Share Value based on latest NOSH - 205,322
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.52 8.08 14.03 4.39 3.39 2.72 1.52 27.43%
EPS 0.01 -0.58 3.96 0.32 -0.52 -0.50 0.75 -51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0131 0.8923 0.9205 0.8154 0.809 0.8555 0.7938 4.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.39 0.35 0.62 0.34 0.35 0.47 0.60 -
P/RPS 3.59 2.22 2.27 3.97 5.28 8.86 18.79 -24.08%
P/EPS 3,900.00 -30.97 8.04 54.84 -34.55 -47.96 38.22 116.01%
EY 0.03 -3.23 12.44 1.82 -2.89 -2.09 2.62 -52.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.35 0.21 0.22 0.28 0.36 -7.18%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 27/11/07 29/11/06 28/11/05 10/11/04 24/12/03 -
Price 0.40 0.30 0.47 0.40 0.26 0.43 0.57 -
P/RPS 3.68 1.90 1.72 4.67 3.92 8.10 17.85 -23.12%
P/EPS 4,000.00 -26.55 6.10 64.52 -25.66 -43.88 36.31 118.79%
EY 0.03 -3.77 16.40 1.55 -3.90 -2.28 2.75 -52.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.26 0.25 0.16 0.26 0.34 -5.63%

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