[PASDEC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.04%
YoY- -134.25%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 86,740 94,492 103,181 69,594 52,200 70,748 97,175 -7.31%
PBT 14,594 17,680 -8,364 -2,680 -4,952 1,296 6,695 68.35%
Tax -978 -1,488 -343 -2,648 -2,504 -2,920 -3,117 -53.92%
NP 13,616 16,192 -8,707 -5,328 -7,456 -1,624 3,578 144.34%
-
NP to SH 13,586 16,684 -4,420 -3,229 -4,896 -492 4,463 110.47%
-
Tax Rate 6.70% 8.42% - - - 225.31% 46.56% -
Total Cost 73,124 78,300 111,888 74,922 59,656 72,372 93,597 -15.21%
-
Net Worth 399,346 394,386 346,632 346,879 345,599 348,500 548,760 -19.14%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 399,346 394,386 346,632 346,879 345,599 348,500 548,760 -19.14%
NOSH 205,848 206,485 206,329 205,254 205,714 205,000 322,800 -25.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.70% 17.14% -8.44% -7.66% -14.28% -2.30% 3.68% -
ROE 3.40% 4.23% -1.28% -0.93% -1.42% -0.14% 0.81% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.14 45.76 50.01 33.91 25.38 34.51 30.10 25.22%
EPS 6.60 8.08 -2.15 -1.57 -2.38 -0.24 2.17 110.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.91 1.68 1.69 1.68 1.70 1.70 9.22%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.67 23.60 25.77 17.38 13.04 17.67 24.27 -7.29%
EPS 3.39 4.17 -1.10 -0.81 -1.22 -0.12 1.11 110.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9974 0.9851 0.8658 0.8664 0.8632 0.8704 1.3706 -19.14%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.31 0.40 0.39 0.34 0.26 0.26 -
P/RPS 0.95 0.68 0.80 1.15 1.34 0.75 0.86 6.87%
P/EPS 6.06 3.84 -18.67 -24.79 -14.29 -108.33 18.81 -53.10%
EY 16.50 26.06 -5.36 -4.03 -7.00 -0.92 5.32 113.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.24 0.23 0.20 0.15 0.15 25.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 04/03/09 -
Price 0.34 0.31 0.31 0.40 0.40 0.35 0.31 -
P/RPS 0.81 0.68 0.62 1.18 1.58 1.01 1.03 -14.83%
P/EPS 5.15 3.84 -14.47 -25.42 -16.81 -145.83 22.42 -62.59%
EY 19.41 26.06 -6.91 -3.93 -5.95 -0.69 4.46 167.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.18 0.24 0.24 0.21 0.18 0.00%

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
Post a Comment