[PASDEC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 142.87%
YoY- 15.07%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 72,001 55,218 41,625 26,143 32,991 26,322 15,439 178.35%
PBT 5,856 6,622 8,471 9,809 -21,978 3,363 5,941 -0.95%
Tax -517 -167 -96 -5 -891 836 267 -
NP 5,339 6,455 8,375 9,804 -22,869 4,199 6,208 -9.53%
-
NP to SH 6,025 6,942 8,705 9,804 -22,869 4,199 6,208 -1.96%
-
Tax Rate 8.83% 2.52% 1.13% 0.05% - -24.86% -4.49% -
Total Cost 66,662 48,763 33,250 16,339 55,860 22,123 9,231 272.26%
-
Net Worth 325,572 325,470 325,151 329,534 317,951 345,434 346,493 -4.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 325,572 325,470 325,151 329,534 317,951 345,434 346,493 -4.05%
NOSH 206,058 205,994 205,791 205,958 206,461 206,847 206,245 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.42% 11.69% 20.12% 37.50% -69.32% 15.95% 40.21% -
ROE 1.85% 2.13% 2.68% 2.98% -7.19% 1.22% 1.79% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.94 26.81 20.23 12.69 15.98 12.73 7.49 178.40%
EPS 2.92 3.37 4.23 4.85 -11.10 2.03 3.01 -1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.58 1.60 1.54 1.67 1.68 -3.99%
Adjusted Per Share Value based on latest NOSH - 205,958
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.98 13.79 10.40 6.53 8.24 6.57 3.86 178.13%
EPS 1.50 1.73 2.17 2.45 -5.71 1.05 1.55 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8132 0.8129 0.8121 0.8231 0.7941 0.8628 0.8654 -4.05%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.28 0.35 0.29 0.32 0.41 0.47 0.53 -
P/RPS 0.80 1.31 1.43 2.52 2.57 3.69 7.08 -76.53%
P/EPS 9.58 10.39 6.86 6.72 -3.70 23.15 17.61 -33.28%
EY 10.44 9.63 14.59 14.88 -27.02 4.32 5.68 49.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.18 0.20 0.27 0.28 0.32 -31.78%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 10/11/04 27/08/04 -
Price 0.34 0.26 0.29 0.28 0.40 0.43 0.49 -
P/RPS 0.97 0.97 1.43 2.21 2.50 3.38 6.55 -71.91%
P/EPS 11.63 7.72 6.86 5.88 -3.61 21.18 16.28 -20.03%
EY 8.60 12.96 14.59 17.00 -27.69 4.72 6.14 25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.16 0.18 0.18 0.26 0.26 0.29 -16.77%

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