[PASDEC] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -24.71%
YoY- -84.14%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 26,100 17,687 97,175 80,264 47,928 21,315 107,229 -61.04%
PBT -2,476 324 6,695 6,529 9,783 6,353 31,377 -
Tax -1,252 -730 -3,117 -205 -1,022 -441 -4,973 -60.16%
NP -3,728 -406 3,578 6,324 8,761 5,912 26,404 -
-
NP to SH -2,448 -123 4,463 7,072 9,393 6,231 31,604 -
-
Tax Rate - 225.31% 46.56% 3.14% 10.45% 6.94% 15.85% -
Total Cost 29,828 18,093 93,597 73,940 39,167 15,403 80,825 -48.58%
-
Net Worth 345,599 348,500 548,760 358,754 362,536 359,876 354,295 -1.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 4,123 - - 4,119 -
Div Payout % - - - 58.31% - - 13.04% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 345,599 348,500 548,760 358,754 362,536 359,876 354,295 -1.64%
NOSH 205,714 205,000 322,800 206,180 205,986 205,643 205,985 -0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -14.28% -2.30% 3.68% 7.88% 18.28% 27.74% 24.62% -
ROE -0.71% -0.04% 0.81% 1.97% 2.59% 1.73% 8.92% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.69 8.63 30.10 38.93 23.27 10.37 52.06 -61.01%
EPS -1.19 -0.06 2.17 3.43 4.56 3.03 15.34 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 2.00 -
NAPS 1.68 1.70 1.70 1.74 1.76 1.75 1.72 -1.55%
Adjusted Per Share Value based on latest NOSH - 205,309
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.52 4.42 24.27 20.05 11.97 5.32 26.78 -61.04%
EPS -0.61 -0.03 1.11 1.77 2.35 1.56 7.89 -
DPS 0.00 0.00 0.00 1.03 0.00 0.00 1.03 -
NAPS 0.8632 0.8704 1.3706 0.8961 0.9055 0.8989 0.8849 -1.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.34 0.26 0.26 0.35 0.38 0.40 0.56 -
P/RPS 2.68 3.01 0.86 0.90 1.63 3.86 1.08 83.39%
P/EPS -28.57 -433.33 18.81 10.20 8.33 13.20 3.65 -
EY -3.50 -0.23 5.32 9.80 12.00 7.57 27.40 -
DY 0.00 0.00 0.00 5.71 0.00 0.00 3.57 -
P/NAPS 0.20 0.15 0.15 0.20 0.22 0.23 0.33 -28.40%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 04/03/09 28/11/08 29/08/08 29/05/08 29/02/08 -
Price 0.40 0.35 0.31 0.30 0.35 0.40 0.46 -
P/RPS 3.15 4.06 1.03 0.77 1.50 3.86 0.88 134.18%
P/EPS -33.61 -583.33 22.42 8.75 7.68 13.20 3.00 -
EY -2.98 -0.17 4.46 11.43 13.03 7.57 33.35 -
DY 0.00 0.00 0.00 6.67 0.00 0.00 4.35 -
P/NAPS 0.24 0.21 0.18 0.17 0.20 0.23 0.27 -7.55%

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