[PASDEC] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -32.36%
YoY- -32.36%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 41,625 26,143 32,991 26,322 15,439 9,349 40,090 2.53%
PBT 8,471 9,809 -21,978 3,363 5,941 8,786 2,423 130.52%
Tax -96 -5 -891 836 267 -266 -715 -73.81%
NP 8,375 9,804 -22,869 4,199 6,208 8,520 1,708 188.90%
-
NP to SH 8,705 9,804 -22,869 4,199 6,208 8,520 1,708 196.45%
-
Tax Rate 1.13% 0.05% - -24.86% -4.49% 3.03% 29.51% -
Total Cost 33,250 16,339 55,860 22,123 9,231 829 38,382 -9.13%
-
Net Worth 325,151 329,534 317,951 345,434 346,493 347,797 322,036 0.64%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 325,151 329,534 317,951 345,434 346,493 347,797 322,036 0.64%
NOSH 205,791 205,958 206,461 206,847 206,245 205,797 196,363 3.17%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.12% 37.50% -69.32% 15.95% 40.21% 91.13% 4.26% -
ROE 2.68% 2.98% -7.19% 1.22% 1.79% 2.45% 0.53% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.23 12.69 15.98 12.73 7.49 4.54 20.42 -0.62%
EPS 4.23 4.85 -11.10 2.03 3.01 4.14 0.83 196.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.60 1.54 1.67 1.68 1.69 1.64 -2.45%
Adjusted Per Share Value based on latest NOSH - 205,102
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.40 6.53 8.24 6.57 3.86 2.34 10.01 2.58%
EPS 2.17 2.45 -5.71 1.05 1.55 2.13 0.43 194.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8121 0.8231 0.7941 0.8628 0.8654 0.8687 0.8043 0.64%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.29 0.32 0.41 0.47 0.53 0.61 0.58 -
P/RPS 1.43 2.52 2.57 3.69 7.08 13.43 2.84 -36.73%
P/EPS 6.86 6.72 -3.70 23.15 17.61 14.73 66.68 -78.07%
EY 14.59 14.88 -27.02 4.32 5.68 6.79 1.50 356.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.27 0.28 0.32 0.36 0.35 -35.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 10/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.29 0.28 0.40 0.43 0.49 0.52 0.64 -
P/RPS 1.43 2.21 2.50 3.38 6.55 11.45 3.13 -40.70%
P/EPS 6.86 5.88 -3.61 21.18 16.28 12.56 73.58 -79.46%
EY 14.59 17.00 -27.69 4.72 6.14 7.96 1.36 387.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.26 0.26 0.29 0.31 0.39 -40.30%

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