[PASDEC] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[PASDEC] PASDEC HOLDINGS BHD

Announcement Date

30-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 20.32%

YoY- 91.22%

Quarter Report

PASDEC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	75,347	126,379	84,220	79,249	59,177	40,953	45,792	8.64%
YoY %	-40.38%	50.06%	6.27%	33.92%	44.50%	-10.57%	-	-
Horiz. %	164.54%	275.98%	183.92%	173.06%	129.23%	89.43%	100.00%	-
PBT	-5,562	12,638	31,863	-1,432	-19,483	5,177	9,065	-
YoY %	-144.01%	-60.34%	2,325.07%	92.65%	-476.34%	-42.89%	-	-
Horiz. %	-61.36%	139.42%	351.49%	-15.80%	-214.93%	57.11%	100.00%	-
Tax	-3,273	-5,712	-3,378	-676	-1,212	-480	-1,597	12.69%
YoY %	42.70%	-69.09%	-399.70%	44.22%	-152.50%	69.94%	-	-
Horiz. %	204.95%	357.67%	211.52%	42.33%	75.89%	30.06%	100.00%	-
NP	-8,835	6,926	28,485	-2,108	-20,695	4,697	7,468	-
YoY %	-227.56%	-75.69%	1,451.28%	89.81%	-540.60%	-37.10%	-	-
Horiz. %	-118.30%	92.74%	381.43%	-28.23%	-277.12%	62.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-7,302	12,274	28,593	-1,804	-20,550	4,697	7,468	-
YoY %	-159.49%	-57.07%	1,684.98%	91.22%	-537.51%	-37.10%	-	-
Horiz. %	-97.78%	164.35%	382.87%	-24.16%	-275.17%	62.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	45.20%	10.60%	-	-	9.27%	17.62%	-
YoY %	-	326.42%	0.00%	-	-	-47.39%	-	-
Horiz. %	-	256.53%	60.16%	-	-	52.61%	100.00%	-
Total Cost	84,182	119,453	55,735	81,357	79,872	36,256	38,324	14.00%
YoY %	-29.53%	114.32%	-31.49%	1.86%	120.30%	-5.40%	-	-
Horiz. %	219.66%	311.69%	145.43%	212.29%	208.41%	94.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,634	363,618	354,360	325,480	327,212	346,799	315,000	1.60%
YoY %	-4.67%	2.61%	8.87%	-0.53%	-5.65%	10.09%	-	-
Horiz. %	110.04%	115.43%	112.50%	103.33%	103.88%	110.09%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	346,634	363,618	354,360	325,480	327,212	346,799	315,000	1.60%
YoY %	-4.67%	2.61%	8.87%	-0.53%	-5.65%	10.09%	-	-
Horiz. %	110.04%	115.43%	112.50%	103.33%	103.88%	110.09%	100.00%	-
NOSH	206,330	206,601	206,023	205,999	207,096	206,428	180,000	2.29%
YoY %	-0.13%	0.28%	0.01%	-0.53%	0.32%	14.68%	-	-
Horiz. %	114.63%	114.78%	114.46%	114.44%	115.05%	114.68%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-11.73%	5.48%	33.82%	-2.66%	-34.97%	11.47%	16.31%	-
YoY %	-314.05%	-83.80%	1,371.43%	92.39%	-404.88%	-29.68%	-	-
Horiz. %	-71.92%	33.60%	207.36%	-16.31%	-214.41%	70.32%	100.00%	-
ROE	-2.11%	3.38%	8.07%	-0.55%	-6.28%	1.35%	2.37%	-
YoY %	-162.43%	-58.12%	1,567.27%	91.24%	-565.19%	-43.04%	-	-
Horiz. %	-89.03%	142.62%	340.51%	-23.21%	-264.98%	56.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	36.52	61.17	40.88	38.47	28.57	19.84	25.44	6.20%
YoY %	-40.30%	49.63%	6.26%	34.65%	44.00%	-22.01%	-	-
Horiz. %	143.55%	240.45%	160.69%	151.22%	112.30%	77.99%	100.00%	-
EPS	-3.54	5.94	13.88	-0.88	-9.92	2.28	4.15	-
YoY %	-159.60%	-57.20%	1,677.27%	91.13%	-535.09%	-45.06%	-	-
Horiz. %	-85.30%	143.13%	334.46%	-21.20%	-239.04%	54.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.68	1.76	1.72	1.58	1.58	1.68	1.75	-0.67%
YoY %	-4.55%	2.33%	8.86%	0.00%	-5.95%	-4.00%	-	-
Horiz. %	96.00%	100.57%	98.29%	90.29%	90.29%	96.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 205,999
RPS	18.82	31.57	21.04	19.79	14.78	10.23	11.44	8.64%
YoY %	-40.39%	50.05%	6.32%	33.90%	44.48%	-10.58%	-	-
Horiz. %	164.51%	275.96%	183.92%	172.99%	129.20%	89.42%	100.00%	-
EPS	-1.82	3.07	7.14	-0.45	-5.13	1.17	1.87	-
YoY %	-159.28%	-57.00%	1,686.67%	91.23%	-538.46%	-37.43%	-	-
Horiz. %	-97.33%	164.17%	381.82%	-24.06%	-274.33%	62.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8658	0.9082	0.8851	0.8129	0.8173	0.8662	0.7868	1.60%
YoY %	-4.67%	2.61%	8.88%	-0.54%	-5.65%	10.09%	-	-
Horiz. %	110.04%	115.43%	112.49%	103.32%	103.88%	110.09%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.34	0.38	0.60	0.32	0.29	0.53	0.58	-
P/RPS	0.93	0.62	1.47	0.83	1.01	2.67	2.28	-13.87%
YoY %	50.00%	-57.82%	77.11%	-17.82%	-62.17%	17.11%	-	-
Horiz. %	40.79%	27.19%	64.47%	36.40%	44.30%	117.11%	100.00%	-
P/EPS	-9.61	6.40	4.32	-36.54	-2.92	23.29	13.98	-
YoY %	-250.16%	48.15%	111.82%	-1,151.37%	-112.54%	66.60%	-	-
Horiz. %	-68.74%	45.78%	30.90%	-261.37%	-20.89%	166.60%	100.00%	-
EY	-10.41	15.63	23.13	-2.74	-34.22	4.29	7.15	-
YoY %	-166.60%	-32.43%	944.16%	91.99%	-897.67%	-40.00%	-	-
Horiz. %	-145.59%	218.60%	323.50%	-38.32%	-478.60%	60.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.20	0.22	0.35	0.20	0.18	0.32	0.33	-8.00%
YoY %	-9.09%	-37.14%	75.00%	11.11%	-43.75%	-3.03%	-	-
Horiz. %	60.61%	66.67%	106.06%	60.61%	54.55%	96.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	29/08/08	29/08/07	30/08/06	30/08/05	27/08/04	27/08/03	-
Price	0.40	0.35	0.61	0.35	0.29	0.49	0.67	-
P/RPS	1.10	0.57	1.49	0.91	1.01	2.47	2.63	-13.51%
YoY %	92.98%	-61.74%	63.74%	-9.90%	-59.11%	-6.08%	-	-
Horiz. %	41.83%	21.67%	56.65%	34.60%	38.40%	93.92%	100.00%	-
P/EPS	-11.30	5.89	4.40	-39.97	-2.92	21.54	16.15	-
YoY %	-291.85%	33.86%	111.01%	-1,268.84%	-113.56%	33.37%	-	-
Horiz. %	-69.97%	36.47%	27.24%	-247.49%	-18.08%	133.37%	100.00%	-
EY	-8.85	16.97	22.75	-2.50	-34.22	4.64	6.19	-
YoY %	-152.15%	-25.41%	1,010.00%	92.69%	-837.50%	-25.04%	-	-
Horiz. %	-142.97%	274.15%	367.53%	-40.39%	-552.83%	74.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.20	0.35	0.22	0.18	0.29	0.38	-7.36%
YoY %	20.00%	-42.86%	59.09%	22.22%	-37.93%	-23.68%	-	-
Horiz. %	63.16%	52.63%	92.11%	57.89%	47.37%	76.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos