[PASDEC] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 95.29%
YoY- -101.97%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 30,817 17,463 23,623 17,687 21,315 20,310 18,156 9.20%
PBT 10,044 190 4,420 324 6,353 2,876 1,912 31.81%
Tax -362 -1,028 -372 -730 -441 -862 -58 35.65%
NP 9,682 -838 4,048 -406 5,912 2,014 1,854 31.68%
-
NP to SH 9,510 -838 4,171 -123 6,231 2,248 1,854 31.29%
-
Tax Rate 3.60% 541.05% 8.42% 225.31% 6.94% 29.97% 3.03% -
Total Cost 21,135 18,301 19,575 18,093 15,403 18,296 16,302 4.41%
-
Net Worth 374,879 202,500 394,386 348,500 359,876 329,981 314,044 2.99%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 374,879 202,500 394,386 348,500 359,876 329,981 314,044 2.99%
NOSH 205,978 202,500 206,485 205,000 205,643 206,238 189,183 1.42%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 31.42% -4.80% 17.14% -2.30% 27.74% 9.92% 10.21% -
ROE 2.54% -0.41% 1.06% -0.04% 1.73% 0.68% 0.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.96 8.62 11.44 8.63 10.37 9.85 9.60 7.66%
EPS 4.62 -0.41 2.02 -0.06 3.03 1.09 0.98 29.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.00 1.91 1.70 1.75 1.60 1.66 1.54%
Adjusted Per Share Value based on latest NOSH - 205,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.35 3.60 4.87 3.65 4.39 4.19 3.74 9.21%
EPS 1.96 -0.17 0.86 -0.03 1.28 0.46 0.38 31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7729 0.4175 0.8132 0.7186 0.742 0.6804 0.6475 2.99%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.41 0.31 0.26 0.40 0.54 0.32 -
P/RPS 2.67 4.75 2.71 3.01 3.86 5.48 3.33 -3.61%
P/EPS 8.66 -99.08 15.35 -433.33 13.20 49.54 32.65 -19.82%
EY 11.54 -1.01 6.52 -0.23 7.57 2.02 3.06 24.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.41 0.16 0.15 0.23 0.34 0.19 2.47%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 30/05/11 31/05/10 28/05/09 29/05/08 29/05/07 30/05/06 -
Price 0.28 0.46 0.31 0.35 0.40 0.48 0.34 -
P/RPS 1.87 5.33 2.71 4.06 3.86 4.87 3.54 -10.08%
P/EPS 6.06 -111.16 15.35 -583.33 13.20 44.04 34.69 -25.21%
EY 16.49 -0.90 6.52 -0.17 7.57 2.27 2.88 33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.46 0.16 0.21 0.23 0.30 0.20 -4.67%

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