[PASDEC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -34.91%
YoY- 126.35%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,614 97,748 72,624 72,001 73,624 83,250 104,572 -10.44%
PBT 3,002 2,520 7,648 5,856 8,829 16,942 39,236 -81.94%
Tax -173 -508 -232 -517 -222 -192 -20 320.83%
NP 2,829 2,012 7,416 5,339 8,606 16,750 39,216 -82.64%
-
NP to SH 3,389 2,536 7,416 6,025 9,256 17,410 39,216 -80.42%
-
Tax Rate 5.76% 20.16% 3.03% 8.83% 2.51% 1.13% 0.05% -
Total Cost 85,785 95,736 65,208 66,662 65,017 66,500 65,356 19.86%
-
Net Worth 328,599 323,135 314,044 325,572 325,470 325,151 329,534 -0.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 328,599 323,135 314,044 325,572 325,470 325,151 329,534 -0.18%
NOSH 206,666 204,516 189,183 206,058 205,994 205,791 205,958 0.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.19% 2.06% 10.21% 7.42% 11.69% 20.12% 37.50% -
ROE 1.03% 0.78% 2.36% 1.85% 2.84% 5.35% 11.90% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 42.88 47.79 38.39 34.94 35.74 40.45 50.77 -10.64%
EPS 1.64 1.24 3.92 2.92 4.49 8.46 19.40 -80.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.66 1.58 1.58 1.58 1.60 -0.41%
Adjusted Per Share Value based on latest NOSH - 208,840
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.13 24.41 18.14 17.98 18.39 20.79 26.12 -10.45%
EPS 0.85 0.63 1.85 1.50 2.31 4.35 9.79 -80.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8207 0.8071 0.7844 0.8132 0.8129 0.8121 0.8231 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.34 0.32 0.32 0.28 0.35 0.29 0.32 -
P/RPS 0.79 0.67 0.83 0.80 0.98 0.72 0.63 16.26%
P/EPS 20.73 25.81 8.16 9.58 7.79 3.43 1.68 433.16%
EY 4.82 3.88 12.25 10.44 12.84 29.17 59.50 -81.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.19 0.18 0.22 0.18 0.20 3.30%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 30/05/05 -
Price 0.40 0.35 0.34 0.34 0.26 0.29 0.28 -
P/RPS 0.93 0.73 0.89 0.97 0.73 0.72 0.55 41.88%
P/EPS 24.39 28.23 8.67 11.63 5.79 3.43 1.47 549.41%
EY 4.10 3.54 11.53 8.60 17.28 29.17 68.00 -84.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.20 0.22 0.16 0.18 0.18 24.45%

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