[PASDEC] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 464.24%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 106,469 64,013 49,785 42,051 61,150 67,383 77,263 5.48%
PBT 5,497 -2,082 -20,948 10,537 9,639 13,849 10,970 -10.87%
Tax -4,164 -529 -630 -990 -1,598 -2,308 -4,155 0.03%
NP 1,333 -2,611 -21,578 9,547 8,041 11,541 6,815 -23.80%
-
NP to SH 1,295 -2,264 -21,578 9,547 8,041 11,541 6,765 -24.07%
-
Tax Rate 75.75% - - 9.40% 16.58% 16.67% 37.88% -
Total Cost 105,136 66,624 71,363 32,504 53,109 55,842 70,448 6.89%
-
Net Worth 329,981 314,044 329,534 347,797 312,284 309,804 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 329,981 314,044 329,534 347,797 312,284 309,804 0 -
NOSH 206,238 189,183 205,958 205,797 179,473 178,048 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.25% -4.08% -43.34% 22.70% 13.15% 17.13% 8.82% -
ROE 0.39% -0.72% -6.55% 2.74% 2.57% 3.73% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.62 33.84 24.17 20.43 34.07 37.85 0.00 -
EPS 0.63 -1.20 -10.48 4.64 4.48 6.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.66 1.60 1.69 1.74 1.74 1.68 -0.80%
Adjusted Per Share Value based on latest NOSH - 205,797
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.95 13.20 10.26 8.67 12.61 13.89 15.93 5.48%
EPS 0.27 -0.47 -4.45 1.97 1.66 2.38 1.39 -23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6804 0.6475 0.6795 0.7171 0.6439 0.6388 1.68 -13.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.54 0.32 0.32 0.61 0.47 0.49 0.36 -
P/RPS 1.05 0.95 1.32 2.99 1.38 1.29 0.00 -
P/EPS 86.00 -26.74 -3.05 13.15 10.49 7.56 0.00 -
EY 1.16 -3.74 -32.74 7.60 9.53 13.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.19 0.20 0.36 0.27 0.28 0.21 8.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 30/05/06 30/05/05 28/05/04 26/05/03 28/05/02 12/07/01 -
Price 0.48 0.34 0.28 0.52 0.59 0.62 0.37 -
P/RPS 0.93 1.00 1.16 2.54 1.73 1.64 0.00 -
P/EPS 76.44 -28.41 -2.67 11.21 13.17 9.57 0.00 -
EY 1.31 -3.52 -37.42 8.92 7.59 10.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.18 0.31 0.34 0.36 0.22 5.30%

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