[PASDEC] QoQ TTM Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 108,842 120,451 109,117 103,181 69,107 75,347 93,548 10.61% QoQ % -9.64% 10.39% 5.75% 49.31% -8.28% -19.46% - Horiz. % 116.35% 128.76% 116.64% 110.30% 73.87% 80.54% 100.00%
PBT -1,906 1,407 -4,269 -8,365 -1,845 -5,562 668 - QoQ % -235.47% 132.96% 48.97% -353.39% 66.83% -932.63% - Horiz. % -285.33% 210.63% -639.07% -1,252.25% -276.20% -832.63% 100.00%
Tax 1,505 420 89 -269 -4,824 -3,273 -3,407 - QoQ % 258.33% 371.91% 133.09% 94.42% -47.39% 3.93% - Horiz. % -44.17% -12.33% -2.61% 7.90% 141.59% 96.07% 100.00%
NP -401 1,827 -4,180 -8,634 -6,669 -8,835 -2,739 -72.19% QoQ % -121.95% 143.71% 51.59% -29.46% 24.52% -222.56% - Horiz. % 14.64% -66.70% 152.61% 315.22% 243.48% 322.56% 100.00%
NP to SH 2,753 4,820 -51 -4,345 -4,958 -7,302 -1,892 - QoQ % -42.88% 9,550.98% 98.83% 12.36% 32.10% -285.94% - Horiz. % -145.51% -254.76% 2.70% 229.65% 262.05% 385.94% 100.00%
Tax Rate - % -29.85 % - % - % - % - % 510.03 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -5.85% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 109,243 118,624 113,297 111,815 75,776 84,182 96,287 8.77% QoQ % -7.91% 4.70% 1.33% 47.56% -9.99% -12.57% - Horiz. % 113.46% 123.20% 117.67% 116.13% 78.70% 87.43% 100.00%
Net Worth 398,281 400,526 394,386 345,519 405,600 346,634 348,500 9.30% QoQ % -0.56% 1.56% 14.14% -14.81% 17.01% -0.54% - Horiz. % 114.28% 114.93% 113.17% 99.14% 116.38% 99.46% 100.00%
Dividend 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 398,281 400,526 394,386 345,519 405,600 346,634 348,500 9.30% QoQ % -0.56% 1.56% 14.14% -14.81% 17.01% -0.54% - Horiz. % 114.28% 114.93% 113.17% 99.14% 116.38% 99.46% 100.00%
NOSH 206,363 206,456 206,485 205,666 240,000 206,330 205,000 0.44% QoQ % -0.05% -0.01% 0.40% -14.31% 16.32% 0.65% - Horiz. % 100.67% 100.71% 100.72% 100.33% 117.07% 100.65% 100.00%
Ratio Analysis 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.37 % 1.52 % -3.83 % -8.37 % -9.65 % -11.73 % -2.93 % -74.80% QoQ % -124.34% 139.69% 54.24% 13.26% 17.73% -300.34% - Horiz. % 12.63% -51.88% 130.72% 285.67% 329.35% 400.34% 100.00%
ROE 0.69 % 1.20 % -0.01 % -1.26 % -1.22 % -2.11 % -0.54 % - QoQ % -42.50% 12,100.00% 99.21% -3.28% 42.18% -290.74% - Horiz. % -127.78% -222.22% 1.85% 233.33% 225.93% 390.74% 100.00%
Per Share 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.74 58.34 52.84 50.17 28.79 36.52 45.63 10.13% QoQ % -9.60% 10.41% 5.32% 74.26% -21.17% -19.96% - Horiz. % 115.58% 127.85% 115.80% 109.95% 63.09% 80.04% 100.00%
EPS 1.33 2.33 -0.02 -2.11 -2.07 -3.54 -0.92 - QoQ % -42.92% 11,750.00% 99.05% -1.93% 41.53% -284.78% - Horiz. % -144.57% -253.26% 2.17% 229.35% 225.00% 384.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.9300 1.9400 1.9100 1.6800 1.6900 1.6800 1.7000 8.82% QoQ % -0.52% 1.57% 13.69% -0.59% 0.60% -1.18% - Horiz. % 113.53% 114.12% 112.35% 98.82% 99.41% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.19 30.08 27.25 25.77 17.26 18.82 23.37 10.61% QoQ % -9.61% 10.39% 5.74% 49.30% -8.29% -19.47% - Horiz. % 116.35% 128.71% 116.60% 110.27% 73.86% 80.53% 100.00%
EPS 0.69 1.20 -0.01 -1.09 -1.24 -1.82 -0.47 - QoQ % -42.50% 12,100.00% 99.08% 12.10% 31.87% -287.23% - Horiz. % -146.81% -255.32% 2.13% 231.91% 263.83% 387.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9948 1.0004 0.9851 0.8630 1.0131 0.8658 0.8704 9.31% QoQ % -0.56% 1.55% 14.15% -14.82% 17.01% -0.53% - Horiz. % 114.29% 114.94% 113.18% 99.15% 116.39% 99.47% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3600 0.4000 0.3100 0.4000 0.3900 0.3400 0.2600 -
P/RPS 0.68 0.69 0.59 0.80 1.35 0.93 0.57 12.47% QoQ % -1.45% 16.95% -26.25% -40.74% 45.16% 63.16% - Horiz. % 119.30% 121.05% 103.51% 140.35% 236.84% 163.16% 100.00%
P/EPS 26.99 17.13 -1,255.11 -18.93 -18.88 -9.61 -28.17 - QoQ % 57.56% 101.36% -6,530.27% -0.26% -96.46% 65.89% - Horiz. % -95.81% -60.81% 4,455.48% 67.20% 67.02% 34.11% 100.00%
EY 3.71 5.84 -0.08 -5.28 -5.30 -10.41 -3.55 - QoQ % -36.47% 7,400.00% 98.48% 0.38% 49.09% -193.24% - Horiz. % -104.51% -164.51% 2.25% 148.73% 149.30% 293.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.19 0.21 0.16 0.24 0.23 0.20 0.15 17.05% QoQ % -9.52% 31.25% -33.33% 4.35% 15.00% 33.33% - Horiz. % 126.67% 140.00% 106.67% 160.00% 153.33% 133.33% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/12/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.4100 0.3400 0.3100 0.3100 0.4000 0.4000 0.3500 -
P/RPS 0.78 0.58 0.59 0.62 1.39 1.10 0.77 0.86% QoQ % 34.48% -1.69% -4.84% -55.40% 26.36% 42.86% - Horiz. % 101.30% 75.32% 76.62% 80.52% 180.52% 142.86% 100.00%
P/EPS 30.73 14.56 -1,255.11 -14.67 -19.36 -11.30 -37.92 - QoQ % 111.06% 101.16% -8,455.62% 24.23% -71.33% 70.20% - Horiz. % -81.04% -38.40% 3,309.89% 38.69% 51.05% 29.80% 100.00%
EY 3.25 6.87 -0.08 -6.81 -5.16 -8.85 -2.64 - QoQ % -52.69% 8,687.50% 98.83% -31.98% 41.69% -235.23% - Horiz. % -123.11% -260.23% 3.03% 257.95% 195.45% 335.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.18 0.16 0.18 0.24 0.24 0.21 - QoQ % 16.67% 12.50% -11.11% -25.00% 0.00% 14.29% - Horiz. % 100.00% 85.71% 76.19% 85.71% 114.29% 114.29% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Announcement_4Q2009.pdf 
