[PASDEC] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 126.8%
YoY- 124.17%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 97,176 107,229 104,315 72,000 32,991 40,091 68,961 5.87%
PBT 6,697 31,367 4,533 5,815 -21,971 2,407 9,801 -6.14%
Tax -3,118 -4,962 -3,360 -476 -891 -715 -1,695 10.68%
NP 3,579 26,405 1,173 5,339 -22,862 1,692 8,106 -12.72%
-
NP to SH 4,462 31,604 1,061 5,526 -22,862 1,692 8,106 -9.46%
-
Tax Rate 46.56% 15.82% 74.12% 8.19% - 29.71% 17.29% -
Total Cost 93,597 80,824 103,142 66,661 55,853 38,399 60,855 7.43%
-
Net Worth 357,052 364,828 325,028 327,879 333,791 312,905 313,249 2.20%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 357,052 364,828 325,028 327,879 333,791 312,905 313,249 2.20%
NOSH 206,388 206,117 205,714 208,840 206,043 190,796 178,999 2.39%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.68% 24.62% 1.12% 7.42% -69.30% 4.22% 11.75% -
ROE 1.25% 8.66% 0.33% 1.69% -6.85% 0.54% 2.59% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 47.08 52.02 50.71 34.48 16.01 21.01 38.53 3.39%
EPS 2.16 15.33 0.52 2.65 -11.10 0.89 4.53 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.77 1.58 1.57 1.62 1.64 1.75 -0.19%
Adjusted Per Share Value based on latest NOSH - 208,840
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 24.27 26.78 26.05 17.98 8.24 10.01 17.22 5.88%
EPS 1.11 7.89 0.27 1.38 -5.71 0.42 2.02 -9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8918 0.9112 0.8118 0.8189 0.8337 0.7815 0.7824 2.20%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.26 0.56 0.40 0.28 0.41 0.58 0.50 -
P/RPS 0.55 1.08 0.79 0.81 2.56 2.76 1.30 -13.34%
P/EPS 12.03 3.65 77.55 10.58 -3.70 65.40 11.04 1.44%
EY 8.32 27.38 1.29 9.45 -27.06 1.53 9.06 -1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.32 0.25 0.18 0.25 0.35 0.29 -10.39%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 04/03/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 -
Price 0.31 0.46 0.50 0.34 0.40 0.64 0.50 -
P/RPS 0.66 0.88 0.99 0.99 2.50 3.05 1.30 -10.67%
P/EPS 14.34 3.00 96.94 12.85 -3.61 72.17 11.04 4.45%
EY 6.97 33.33 1.03 7.78 -27.74 1.39 9.06 -4.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.32 0.22 0.25 0.39 0.29 -7.63%

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