[PASDEC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -78.02%
YoY- 123.62%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 69,230 49,215 17,463 85,143 57,857 43,370 23,623 104.65%
PBT 271 374 190 6,827 4,448 7,297 4,420 -84.42%
Tax -429 -158 -1,028 -2,351 -138 -489 -372 9.96%
NP -158 216 -838 4,476 4,310 6,808 4,048 -
-
NP to SH -132 216 -838 1,044 4,750 6,793 4,171 -
-
Tax Rate 158.30% 42.25% 541.05% 34.44% 3.10% 6.70% 8.42% -
Total Cost 69,388 48,999 18,301 80,667 53,547 36,562 19,575 132.30%
-
Net Worth 376,200 388,799 202,500 383,724 396,861 399,346 394,386 -3.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 376,200 388,799 202,500 383,724 396,861 399,346 394,386 -3.09%
NOSH 220,000 215,999 202,500 205,200 205,627 205,848 206,485 4.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.23% 0.44% -4.80% 5.26% 7.45% 15.70% 17.14% -
ROE -0.04% 0.06% -0.41% 0.27% 1.20% 1.70% 1.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.47 22.78 8.62 41.49 28.14 21.07 11.44 96.20%
EPS -0.06 0.10 -0.41 0.51 2.31 3.30 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.80 1.00 1.87 1.93 1.94 1.91 -7.10%
Adjusted Per Share Value based on latest NOSH - 205,745
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.29 12.29 4.36 21.27 14.45 10.83 5.90 104.64%
EPS -0.03 0.05 -0.21 0.26 1.19 1.70 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9396 0.9711 0.5058 0.9584 0.9912 0.9974 0.9851 -3.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.36 0.48 0.41 0.41 0.36 0.40 0.31 -
P/RPS 1.14 2.11 4.75 0.99 1.28 1.90 2.71 -43.82%
P/EPS -600.00 480.00 -99.08 80.59 15.58 12.12 15.35 -
EY -0.17 0.21 -1.01 1.24 6.42 8.25 6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.41 0.22 0.19 0.21 0.16 19.85%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 -
Price 0.40 0.37 0.46 0.41 0.41 0.34 0.31 -
P/RPS 1.27 1.62 5.33 0.99 1.46 1.61 2.71 -39.63%
P/EPS -666.67 370.00 -111.16 80.59 17.75 10.30 15.35 -
EY -0.15 0.27 -0.90 1.24 5.63 9.71 6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.46 0.22 0.21 0.18 0.16 27.34%

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