[PASDEC] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 23.09%
YoY- -81.09%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 104,315 88,614 97,748 72,624 72,001 73,624 83,250 16.17%
PBT 4,674 3,002 2,520 7,648 5,856 8,829 16,942 -57.52%
Tax -3,423 -173 -508 -232 -517 -222 -192 578.87%
NP 1,251 2,829 2,012 7,416 5,339 8,606 16,750 -82.18%
-
NP to SH 1,139 3,389 2,536 7,416 6,025 9,256 17,410 -83.68%
-
Tax Rate 73.23% 5.76% 20.16% 3.03% 8.83% 2.51% 1.13% -
Total Cost 103,064 85,785 95,736 65,208 66,662 65,017 66,500 33.81%
-
Net Worth 330,300 328,599 323,135 314,044 325,572 325,470 325,151 1.05%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 330,300 328,599 323,135 314,044 325,572 325,470 325,151 1.05%
NOSH 207,735 206,666 204,516 189,183 206,058 205,994 205,791 0.62%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.20% 3.19% 2.06% 10.21% 7.42% 11.69% 20.12% -
ROE 0.34% 1.03% 0.78% 2.36% 1.85% 2.84% 5.35% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.22 42.88 47.79 38.39 34.94 35.74 40.45 15.46%
EPS 0.55 1.64 1.24 3.92 2.92 4.49 8.46 -83.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.59 1.58 1.66 1.58 1.58 1.58 0.42%
Adjusted Per Share Value based on latest NOSH - 189,183
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.05 22.13 24.41 18.14 17.98 18.39 20.79 16.17%
EPS 0.28 0.85 0.63 1.85 1.50 2.31 4.35 -83.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.825 0.8207 0.8071 0.7844 0.8132 0.8129 0.8121 1.05%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.34 0.32 0.32 0.28 0.35 0.29 -
P/RPS 0.80 0.79 0.67 0.83 0.80 0.98 0.72 7.25%
P/EPS 72.95 20.73 25.81 8.16 9.58 7.79 3.43 663.37%
EY 1.37 4.82 3.88 12.25 10.44 12.84 29.17 -86.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.20 0.19 0.18 0.22 0.18 24.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 -
Price 0.50 0.40 0.35 0.34 0.34 0.26 0.29 -
P/RPS 1.00 0.93 0.73 0.89 0.97 0.73 0.72 24.40%
P/EPS 91.19 24.39 28.23 8.67 11.63 5.79 3.43 785.46%
EY 1.10 4.10 3.54 11.53 8.60 17.28 29.17 -88.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.22 0.20 0.22 0.16 0.18 43.53%

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