[PASDEC] YoY TTM 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- -50.8%
YoY- -37.1%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Revenue 84,220 79,249 59,177 40,953 45,792 67,141 83,163 0.25%
PBT 31,863 -1,432 -19,483 5,177 9,065 14,768 12,177 21.20%
Tax -3,378 -676 -1,212 -480 -1,597 -3,720 -1,758 13.94%
NP 28,485 -2,108 -20,695 4,697 7,468 11,048 10,419 22.26%
-
NP to SH 28,593 -1,804 -20,550 4,697 7,468 11,048 10,419 22.35%
-
Tax Rate 10.60% - - 9.27% 17.62% 25.19% 14.44% -
Total Cost 55,735 81,357 79,872 36,256 38,324 56,093 72,744 -5.18%
-
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 33.82% -2.66% -34.97% 11.47% 16.31% 16.45% 12.53% -
ROE 8.07% -0.55% -6.28% 1.35% 2.37% 3.59% 3.31% -
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 40.88 38.47 28.57 19.84 25.44 37.27 46.25 -2.43%
EPS 13.88 -0.88 -9.92 2.28 4.15 6.13 5.79 19.09%
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 21.04 19.79 14.78 10.23 11.44 16.77 20.77 0.25%
EPS 7.14 -0.45 -5.13 1.17 1.87 2.76 2.60 22.37%
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 1.47 0.83 1.01 2.67 2.28 1.02 1.43 0.55%
P/EPS 4.32 -36.54 -2.92 23.29 13.98 6.20 11.39 -17.61%
EY 23.13 -2.74 -34.22 4.29 7.15 16.14 8.78 21.36%
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 1.49 0.91 1.01 2.47 2.63 1.26 1.51 -0.26%
P/EPS 4.40 -39.97 -2.92 21.54 16.15 7.66 12.08 -18.28%
EY 22.75 -2.50 -34.22 4.64 6.19 13.05 8.28 22.38%
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