[PASDEC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 477.47%
YoY- 3491.06%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 85,143 77,142 86,740 94,492 103,181 69,594 52,200 38.44%
PBT 6,827 5,930 14,594 17,680 -8,364 -2,680 -4,952 -
Tax -2,351 -184 -978 -1,488 -343 -2,648 -2,504 -4.10%
NP 4,476 5,746 13,616 16,192 -8,707 -5,328 -7,456 -
-
NP to SH 1,044 6,333 13,586 16,684 -4,420 -3,229 -4,896 -
-
Tax Rate 34.44% 3.10% 6.70% 8.42% - - - -
Total Cost 80,667 71,396 73,124 78,300 111,888 74,922 59,656 22.21%
-
Net Worth 383,724 396,861 399,346 394,386 346,632 346,879 345,599 7.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 383,724 396,861 399,346 394,386 346,632 346,879 345,599 7.20%
NOSH 205,200 205,627 205,848 206,485 206,329 205,254 205,714 -0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.26% 7.45% 15.70% 17.14% -8.44% -7.66% -14.28% -
ROE 0.27% 1.60% 3.40% 4.23% -1.28% -0.93% -1.42% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.49 37.52 42.14 45.76 50.01 33.91 25.38 38.64%
EPS 0.51 3.08 6.60 8.08 -2.15 -1.57 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.93 1.94 1.91 1.68 1.69 1.68 7.38%
Adjusted Per Share Value based on latest NOSH - 206,485
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.27 19.27 21.67 23.60 25.77 17.38 13.04 38.44%
EPS 0.26 1.58 3.39 4.17 -1.10 -0.81 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9584 0.9912 0.9974 0.9851 0.8658 0.8664 0.8632 7.20%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.41 0.36 0.40 0.31 0.40 0.39 0.34 -
P/RPS 0.99 0.96 0.95 0.68 0.80 1.15 1.34 -18.23%
P/EPS 80.59 11.69 6.06 3.84 -18.67 -24.79 -14.29 -
EY 1.24 8.56 16.50 26.06 -5.36 -4.03 -7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.21 0.16 0.24 0.23 0.20 6.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 02/12/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.41 0.41 0.34 0.31 0.31 0.40 0.40 -
P/RPS 0.99 1.09 0.81 0.68 0.62 1.18 1.58 -26.71%
P/EPS 80.59 13.31 5.15 3.84 -14.47 -25.42 -16.81 -
EY 1.24 7.51 19.41 26.06 -6.91 -3.93 -5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.18 0.16 0.18 0.24 0.24 -5.62%

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