[PASDEC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -83.52%
YoY- 123.62%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 92,306 98,430 69,852 85,143 77,142 86,740 94,492 -1.54%
PBT 361 748 760 6,827 5,930 14,594 17,680 -92.51%
Tax -571 -316 -4,112 -2,351 -184 -978 -1,488 -47.16%
NP -210 432 -3,352 4,476 5,746 13,616 16,192 -
-
NP to SH -176 432 -3,352 1,044 6,333 13,586 16,684 -
-
Tax Rate 158.17% 42.25% 541.05% 34.44% 3.10% 6.70% 8.42% -
Total Cost 92,517 97,998 73,204 80,667 71,396 73,124 78,300 11.75%
-
Net Worth 376,200 388,799 202,500 383,724 396,861 399,346 394,386 -3.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 376,200 388,799 202,500 383,724 396,861 399,346 394,386 -3.09%
NOSH 220,000 215,999 202,500 205,200 205,627 205,848 206,485 4.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.23% 0.44% -4.80% 5.26% 7.45% 15.70% 17.14% -
ROE -0.05% 0.11% -1.66% 0.27% 1.60% 3.40% 4.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.96 45.57 34.49 41.49 37.52 42.14 45.76 -5.61%
EPS -0.08 0.20 -1.64 0.51 3.08 6.60 8.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.80 1.00 1.87 1.93 1.94 1.91 -7.10%
Adjusted Per Share Value based on latest NOSH - 205,745
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.06 24.58 17.45 21.27 19.27 21.67 23.60 -1.52%
EPS -0.04 0.11 -0.84 0.26 1.58 3.39 4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9396 0.9711 0.5058 0.9584 0.9912 0.9974 0.9851 -3.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.36 0.48 0.41 0.41 0.36 0.40 0.31 -
P/RPS 0.86 1.05 1.19 0.99 0.96 0.95 0.68 16.93%
P/EPS -450.00 240.00 -24.77 80.59 11.69 6.06 3.84 -
EY -0.22 0.42 -4.04 1.24 8.56 16.50 26.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.41 0.22 0.19 0.21 0.16 19.85%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 -
Price 0.40 0.37 0.46 0.41 0.41 0.34 0.31 -
P/RPS 0.95 0.81 1.33 0.99 1.09 0.81 0.68 24.94%
P/EPS -500.00 185.00 -27.79 80.59 13.31 5.15 3.84 -
EY -0.20 0.54 -3.60 1.24 7.51 19.41 26.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.46 0.22 0.21 0.18 0.16 27.34%

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