[PASDEC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
02-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -30.08%
YoY- 296.12%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 49,215 17,463 85,143 57,857 43,370 23,623 103,181 -39.03%
PBT 374 190 6,827 4,448 7,297 4,420 -8,364 -
Tax -158 -1,028 -2,351 -138 -489 -372 -343 -40.43%
NP 216 -838 4,476 4,310 6,808 4,048 -8,707 -
-
NP to SH 216 -838 1,044 4,750 6,793 4,171 -4,420 -
-
Tax Rate 42.25% 541.05% 34.44% 3.10% 6.70% 8.42% - -
Total Cost 48,999 18,301 80,667 53,547 36,562 19,575 111,888 -42.41%
-
Net Worth 388,799 202,500 383,724 396,861 399,346 394,386 346,632 7.97%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 388,799 202,500 383,724 396,861 399,346 394,386 346,632 7.97%
NOSH 215,999 202,500 205,200 205,627 205,848 206,485 206,329 3.10%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.44% -4.80% 5.26% 7.45% 15.70% 17.14% -8.44% -
ROE 0.06% -0.41% 0.27% 1.20% 1.70% 1.06% -1.28% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.78 8.62 41.49 28.14 21.07 11.44 50.01 -40.88%
EPS 0.10 -0.41 0.51 2.31 3.30 2.02 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.00 1.87 1.93 1.94 1.91 1.68 4.72%
Adjusted Per Share Value based on latest NOSH - 206,363
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.29 4.36 21.27 14.45 10.83 5.90 25.77 -39.04%
EPS 0.05 -0.21 0.26 1.19 1.70 1.04 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9711 0.5058 0.9584 0.9912 0.9974 0.9851 0.8658 7.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.48 0.41 0.41 0.36 0.40 0.31 0.40 -
P/RPS 2.11 4.75 0.99 1.28 1.90 2.71 0.80 91.23%
P/EPS 480.00 -99.08 80.59 15.58 12.12 15.35 -18.67 -
EY 0.21 -1.01 1.24 6.42 8.25 6.52 -5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.41 0.22 0.19 0.21 0.16 0.24 8.19%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 25/02/10 -
Price 0.37 0.46 0.41 0.41 0.34 0.31 0.31 -
P/RPS 1.62 5.33 0.99 1.46 1.61 2.71 0.62 90.04%
P/EPS 370.00 -111.16 80.59 17.75 10.30 15.35 -14.47 -
EY 0.27 -0.90 1.24 5.63 9.71 6.52 -6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.46 0.22 0.21 0.18 0.16 0.18 10.85%

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