[PASDEC] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -31.37%
YoY- -80.8%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 103,181 97,176 107,229 104,315 72,000 32,991 40,091 17.04%
PBT -8,365 6,697 31,367 4,533 5,815 -21,971 2,407 -
Tax -269 -3,118 -4,962 -3,360 -476 -891 -715 -15.02%
NP -8,634 3,579 26,405 1,173 5,339 -22,862 1,692 -
-
NP to SH -4,345 4,462 31,604 1,061 5,526 -22,862 1,692 -
-
Tax Rate - 46.56% 15.82% 74.12% 8.19% - 29.71% -
Total Cost 111,815 93,597 80,824 103,142 66,661 55,853 38,399 19.47%
-
Net Worth 345,519 357,052 364,828 325,028 327,879 333,791 312,905 1.66%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 345,519 357,052 364,828 325,028 327,879 333,791 312,905 1.66%
NOSH 205,666 206,388 206,117 205,714 208,840 206,043 190,796 1.25%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -8.37% 3.68% 24.62% 1.12% 7.42% -69.30% 4.22% -
ROE -1.26% 1.25% 8.66% 0.33% 1.69% -6.85% 0.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 50.17 47.08 52.02 50.71 34.48 16.01 21.01 15.59%
EPS -2.11 2.16 15.33 0.52 2.65 -11.10 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.73 1.77 1.58 1.57 1.62 1.64 0.40%
Adjusted Per Share Value based on latest NOSH - 205,714
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.77 24.27 26.78 26.05 17.98 8.24 10.01 17.05%
EPS -1.09 1.11 7.89 0.27 1.38 -5.71 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.863 0.8918 0.9112 0.8118 0.8189 0.8337 0.7815 1.66%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.40 0.26 0.56 0.40 0.28 0.41 0.58 -
P/RPS 0.80 0.55 1.08 0.79 0.81 2.56 2.76 -18.63%
P/EPS -18.93 12.03 3.65 77.55 10.58 -3.70 65.40 -
EY -5.28 8.32 27.38 1.29 9.45 -27.06 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.15 0.32 0.25 0.18 0.25 0.35 -6.08%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 04/03/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.31 0.31 0.46 0.50 0.34 0.40 0.64 -
P/RPS 0.62 0.66 0.88 0.99 0.99 2.50 3.05 -23.30%
P/EPS -14.67 14.34 3.00 96.94 12.85 -3.61 72.17 -
EY -6.81 6.97 33.33 1.03 7.78 -27.74 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.26 0.32 0.22 0.25 0.39 -12.08%

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