[PASDEC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -55.19%
YoY- -81.1%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 84,942 28,778 20,310 104,315 66,461 48,874 18,156 179.46%
PBT 52,689 28,512 2,876 4,674 2,252 1,260 1,912 810.49%
Tax -5,796 -273 -862 -3,423 -130 -254 -58 2047.42%
NP 46,893 28,239 2,014 1,251 2,122 1,006 1,854 759.96%
-
NP to SH 44,596 28,721 2,248 1,139 2,542 1,268 1,854 731.66%
-
Tax Rate 11.00% 0.96% 29.97% 73.23% 5.77% 20.16% 3.03% -
Total Cost 38,049 539 18,296 103,064 64,339 47,868 16,302 75.86%
-
Net Worth 368,715 354,376 329,981 330,300 328,600 323,135 314,044 11.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 368,715 354,376 329,981 330,300 328,600 323,135 314,044 11.28%
NOSH 205,986 206,033 206,238 207,735 206,666 204,516 189,183 5.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 55.21% 98.13% 9.92% 1.20% 3.19% 2.06% 10.21% -
ROE 12.09% 8.10% 0.68% 0.34% 0.77% 0.39% 0.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.24 13.97 9.85 50.22 32.16 23.90 9.60 164.02%
EPS 21.65 13.94 1.09 0.55 1.23 0.62 0.98 685.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.72 1.60 1.59 1.59 1.58 1.66 5.15%
Adjusted Per Share Value based on latest NOSH - 205,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.22 7.19 5.07 26.05 16.60 12.21 4.53 179.69%
EPS 11.14 7.17 0.56 0.28 0.63 0.32 0.46 735.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9209 0.8851 0.8242 0.825 0.8207 0.8071 0.7844 11.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.60 0.54 0.40 0.34 0.32 0.32 -
P/RPS 1.50 4.30 5.48 0.80 1.06 1.34 3.33 -41.20%
P/EPS 2.86 4.30 49.54 72.95 27.64 51.61 32.65 -80.24%
EY 34.92 23.23 2.02 1.37 3.62 1.94 3.06 406.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.34 0.25 0.21 0.20 0.19 50.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 29/05/07 28/02/07 29/11/06 30/08/06 30/05/06 -
Price 0.47 0.61 0.48 0.50 0.40 0.35 0.34 -
P/RPS 1.14 4.37 4.87 1.00 1.24 1.46 3.54 -52.98%
P/EPS 2.17 4.38 44.04 91.19 32.52 56.45 34.69 -84.21%
EY 46.06 22.85 2.27 1.10 3.08 1.77 2.88 533.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.30 0.31 0.25 0.22 0.20 19.09%

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