[PASDEC] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 163.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 29,556 87,816 98,322 86,596 60,800 68,509 53,616 -32.79%
PBT 2,624 9,402 12,373 7,816 3,272 14,390 12,488 -64.68%
Tax 36 -1,695 -58 -134 -352 -2,762 -2,464 -
NP 2,660 7,707 12,314 7,682 2,920 11,628 10,024 -58.73%
-
NP to SH 2,660 7,707 12,314 7,682 2,920 11,628 10,024 -58.73%
-
Tax Rate -1.37% 18.03% 0.47% 1.71% 10.76% 19.19% 19.73% -
Total Cost 26,896 80,109 86,008 78,914 57,880 56,881 43,592 -27.54%
-
Net Worth 312,284 311,579 315,068 315,575 309,804 313,199 309,353 0.63%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 312,284 311,579 315,068 315,575 309,804 313,199 309,353 0.63%
NOSH 179,473 180,103 180,038 180,328 178,048 179,999 179,856 -0.14%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.00% 8.78% 12.52% 8.87% 4.80% 16.97% 18.70% -
ROE 0.85% 2.47% 3.91% 2.43% 0.94% 3.71% 3.24% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.47 48.76 54.61 48.02 34.15 38.06 29.81 -32.69%
EPS 1.48 4.28 6.84 4.26 1.64 6.46 5.57 -58.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.73 1.75 1.75 1.74 1.74 1.72 0.77%
Adjusted Per Share Value based on latest NOSH - 179,826
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.38 21.93 24.56 21.63 15.19 17.11 13.39 -32.80%
EPS 0.66 1.92 3.08 1.92 0.73 2.90 2.50 -58.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.7782 0.7869 0.7882 0.7738 0.7823 0.7727 0.62%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.47 0.50 0.50 0.66 0.49 0.43 0.38 -
P/RPS 2.85 1.03 0.92 1.37 1.43 1.13 1.27 71.49%
P/EPS 31.71 11.68 7.31 15.49 29.88 6.66 6.82 178.83%
EY 3.15 8.56 13.68 6.45 3.35 15.02 14.67 -64.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.29 0.38 0.28 0.25 0.22 14.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 28/11/02 23/08/02 28/05/02 12/04/02 27/11/01 -
Price 0.59 0.50 0.51 0.70 0.62 0.62 0.50 -
P/RPS 3.58 1.03 0.93 1.46 1.82 1.63 1.68 65.67%
P/EPS 39.81 11.68 7.46 16.43 37.80 9.60 8.97 170.30%
EY 2.51 8.56 13.41 6.09 2.65 10.42 11.15 -63.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.29 0.40 0.36 0.36 0.29 11.19%

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