[PASDEC] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[PASDEC] PASDEC HOLDINGS BHD

Announcement Date

30-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -140.97%

YoY- 89.51%

Quarter Report

PASDEC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	93,548	108,234	106,469	64,013	49,785	42,051	61,150	7.33%
YoY %	-13.57%	1.66%	66.32%	28.58%	18.39%	-31.23%	-	-
Horiz. %	152.98%	177.00%	174.11%	104.68%	81.41%	68.77%	100.00%	-
PBT	668	34,844	5,497	-2,082	-20,948	10,537	9,639	-35.88%
YoY %	-98.08%	533.87%	364.02%	90.06%	-298.80%	9.32%	-	-
Horiz. %	6.93%	361.49%	57.03%	-21.60%	-217.33%	109.32%	100.00%	-
Tax	-3,407	-4,541	-4,164	-529	-630	-990	-1,598	13.43%
YoY %	24.97%	-9.05%	-687.15%	16.03%	36.36%	38.05%	-	-
Horiz. %	213.20%	284.17%	260.58%	33.10%	39.42%	61.95%	100.00%	-
NP	-2,739	30,303	1,333	-2,611	-21,578	9,547	8,041	-
YoY %	-109.04%	2,173.29%	151.05%	87.90%	-326.02%	18.73%	-	-
Horiz. %	-34.06%	376.86%	16.58%	-32.47%	-268.35%	118.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,892	35,587	1,295	-2,264	-21,578	9,547	8,041	-
YoY %	-105.32%	2,648.03%	157.20%	89.51%	-326.02%	18.73%	-	-
Horiz. %	-23.53%	442.57%	16.10%	-28.16%	-268.35%	118.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	510.03%	13.03%	75.75%	-	-	9.40%	16.58%	-
YoY %	3,814.27%	-82.80%	0.00%	-	-	-43.31%	-	-
Horiz. %	3,076.18%	78.59%	456.88%	-	-	56.69%	100.00%	-
Total Cost	96,287	77,931	105,136	66,624	71,363	32,504	53,109	10.41%
YoY %	23.55%	-25.88%	57.80%	-6.64%	119.55%	-38.80%	-	-
Horiz. %	181.30%	146.74%	197.96%	125.45%	134.37%	61.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	348,500	359,876	329,981	314,044	329,534	347,797	312,284	1.84%
YoY %	-3.16%	9.06%	5.07%	-4.70%	-5.25%	11.37%	-	-
Horiz. %	111.60%	115.24%	105.67%	100.56%	105.52%	111.37%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	348,500	359,876	329,981	314,044	329,534	347,797	312,284	1.84%
YoY %	-3.16%	9.06%	5.07%	-4.70%	-5.25%	11.37%	-	-
Horiz. %	111.60%	115.24%	105.67%	100.56%	105.52%	111.37%	100.00%	-
NOSH	205,000	205,643	206,238	189,183	205,958	205,797	179,473	2.23%
YoY %	-0.31%	-0.29%	9.02%	-8.14%	0.08%	14.67%	-	-
Horiz. %	114.22%	114.58%	114.91%	105.41%	114.76%	114.67%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	-2.93%	28.00%	1.25%	-4.08%	-43.34%	22.70%	13.15%	-
YoY %	-110.46%	2,140.00%	130.64%	90.59%	-290.93%	72.62%	-	-
Horiz. %	-22.28%	212.93%	9.51%	-31.03%	-329.58%	172.62%	100.00%	-
ROE	-0.54%	9.89%	0.39%	-0.72%	-6.55%	2.74%	2.57%	-
YoY %	-105.46%	2,435.90%	154.17%	89.01%	-339.05%	6.61%	-	-
Horiz. %	-21.01%	384.82%	15.18%	-28.02%	-254.86%	106.61%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	45.63	52.63	51.62	33.84	24.17	20.43	34.07	4.98%
YoY %	-13.30%	1.96%	52.54%	40.01%	18.31%	-40.04%	-	-
Horiz. %	133.93%	154.48%	151.51%	99.32%	70.94%	59.96%	100.00%	-
EPS	-0.92	17.31	0.63	-1.20	-10.48	4.64	4.48	-
YoY %	-105.31%	2,647.62%	152.50%	88.55%	-325.86%	3.57%	-	-
Horiz. %	-20.54%	386.38%	14.06%	-26.79%	-233.93%	103.57%	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	1.70	1.75	1.60	1.66	1.60	1.69	1.74	-0.38%
YoY %	-2.86%	9.38%	-3.61%	3.75%	-5.33%	-2.87%	-	-
Horiz. %	97.70%	100.57%	91.95%	95.40%	91.95%	97.13%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 189,183
RPS	23.37	27.03	26.59	15.99	12.43	10.50	15.27	7.34%
YoY %	-13.54%	1.65%	66.29%	28.64%	18.38%	-31.24%	-	-
Horiz. %	153.05%	177.01%	174.13%	104.72%	81.40%	68.76%	100.00%	-
EPS	-0.47	8.89	0.32	-0.57	-5.39	2.38	2.01	-
YoY %	-105.29%	2,678.12%	156.14%	89.42%	-326.47%	18.41%	-	-
Horiz. %	-23.38%	442.29%	15.92%	-28.36%	-268.16%	118.41%	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	0.8704	0.8989	0.8242	0.7844	0.8231	0.8687	0.78	1.84%
YoY %	-3.17%	9.06%	5.07%	-4.70%	-5.25%	11.37%	-	-
Horiz. %	111.59%	115.24%	105.67%	100.56%	105.53%	111.37%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.26	0.40	0.54	0.32	0.32	0.61	0.47	-
P/RPS	0.57	0.76	1.05	0.95	1.32	2.99	1.38	-13.69%
YoY %	-25.00%	-27.62%	10.53%	-28.03%	-55.85%	116.67%	-	-
Horiz. %	41.30%	55.07%	76.09%	68.84%	95.65%	216.67%	100.00%	-
P/EPS	-28.17	2.31	86.00	-26.74	-3.05	13.15	10.49	-
YoY %	-1,319.48%	-97.31%	421.62%	-776.72%	-123.19%	25.36%	-	-
Horiz. %	-268.54%	22.02%	819.83%	-254.91%	-29.08%	125.36%	100.00%	-
EY	-3.55	43.26	1.16	-3.74	-32.74	7.60	9.53	-
YoY %	-108.21%	3,629.31%	131.02%	88.58%	-530.79%	-20.25%	-	-
Horiz. %	-37.25%	453.93%	12.17%	-39.24%	-343.55%	79.75%	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	0.15	0.23	0.34	0.19	0.20	0.36	0.27	-9.32%
YoY %	-34.78%	-32.35%	78.95%	-5.00%	-44.44%	33.33%	-	-
Horiz. %	55.56%	85.19%	125.93%	70.37%	74.07%	133.33%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	29/05/08	29/05/07	30/05/06	30/05/05	28/05/04	26/05/03	-
Price	0.35	0.40	0.48	0.34	0.28	0.52	0.59	-
P/RPS	0.77	0.76	0.93	1.00	1.16	2.54	1.73	-12.61%
YoY %	1.32%	-18.28%	-7.00%	-13.79%	-54.33%	46.82%	-	-
Horiz. %	44.51%	43.93%	53.76%	57.80%	67.05%	146.82%	100.00%	-
P/EPS	-37.92	2.31	76.44	-28.41	-2.67	11.21	13.17	-
YoY %	-1,741.56%	-96.98%	369.06%	-964.04%	-123.82%	-14.88%	-	-
Horiz. %	-287.93%	17.54%	580.41%	-215.72%	-20.27%	85.12%	100.00%	-
EY	-2.64	43.26	1.31	-3.52	-37.42	8.92	7.59	-
YoY %	-106.10%	3,202.29%	137.22%	90.59%	-519.51%	17.52%	-	-
Horiz. %	-34.78%	569.96%	17.26%	-46.38%	-493.02%	117.52%	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	0.21	0.23	0.30	0.20	0.18	0.31	0.34	-7.70%
YoY %	-8.70%	-23.33%	50.00%	11.11%	-41.94%	-8.82%	-	-
Horiz. %	61.76%	67.65%	88.24%	58.82%	52.94%	91.18%	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