[PASDEC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -66.39%
YoY- -81.1%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 113,256 57,556 81,240 104,315 88,614 97,748 72,624 34.44%
PBT 70,252 57,024 11,504 4,674 3,002 2,520 7,648 338.01%
Tax -7,728 -546 -3,448 -3,423 -173 -508 -232 933.06%
NP 62,524 56,478 8,056 1,251 2,829 2,012 7,416 313.70%
-
NP to SH 59,461 57,442 8,992 1,139 3,389 2,536 7,416 300.09%
-
Tax Rate 11.00% 0.96% 29.97% 73.23% 5.76% 20.16% 3.03% -
Total Cost 50,732 1,078 73,184 103,064 85,785 95,736 65,208 -15.39%
-
Net Worth 368,715 354,376 329,981 330,300 328,599 323,135 314,044 11.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 368,715 354,376 329,981 330,300 328,599 323,135 314,044 11.28%
NOSH 205,986 206,033 206,238 207,735 206,666 204,516 189,183 5.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 55.21% 98.13% 9.92% 1.20% 3.19% 2.06% 10.21% -
ROE 16.13% 16.21% 2.73% 0.34% 1.03% 0.78% 2.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.98 27.94 39.39 50.22 42.88 47.79 38.39 27.02%
EPS 28.87 27.88 4.36 0.55 1.64 1.24 3.92 278.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.72 1.60 1.59 1.59 1.58 1.66 5.15%
Adjusted Per Share Value based on latest NOSH - 205,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.29 14.38 20.29 26.05 22.13 24.41 18.14 34.44%
EPS 14.85 14.35 2.25 0.28 0.85 0.63 1.85 300.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9209 0.8851 0.8242 0.825 0.8207 0.8071 0.7844 11.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.60 0.54 0.40 0.34 0.32 0.32 -
P/RPS 1.13 2.15 1.37 0.80 0.79 0.67 0.83 22.81%
P/EPS 2.15 2.15 12.39 72.95 20.73 25.81 8.16 -58.86%
EY 46.56 46.47 8.07 1.37 4.82 3.88 12.25 143.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.34 0.25 0.21 0.20 0.19 50.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 29/05/07 28/02/07 29/11/06 30/08/06 30/05/06 -
Price 0.47 0.61 0.48 0.50 0.40 0.35 0.34 -
P/RPS 0.85 2.18 1.22 1.00 0.93 0.73 0.89 -3.01%
P/EPS 1.63 2.19 11.01 91.19 24.39 28.23 8.67 -67.14%
EY 61.42 45.70 9.08 1.10 4.10 3.54 11.53 204.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.30 0.31 0.25 0.22 0.20 19.09%

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