[PASDEC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 97.37%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 107,229 84,942 28,778 20,310 104,315 66,461 48,874 68.60%
PBT 31,377 52,689 28,512 2,876 4,674 2,252 1,260 747.78%
Tax -4,973 -5,796 -273 -862 -3,423 -130 -254 622.49%
NP 26,404 46,893 28,239 2,014 1,251 2,122 1,006 777.93%
-
NP to SH 31,604 44,596 28,721 2,248 1,139 2,542 1,268 748.27%
-
Tax Rate 15.85% 11.00% 0.96% 29.97% 73.23% 5.77% 20.16% -
Total Cost 80,825 38,049 539 18,296 103,064 64,339 47,868 41.66%
-
Net Worth 354,295 368,715 354,376 329,981 330,300 328,600 323,135 6.31%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,119 - - - - - - -
Div Payout % 13.04% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 354,295 368,715 354,376 329,981 330,300 328,600 323,135 6.31%
NOSH 205,985 205,986 206,033 206,238 207,735 206,666 204,516 0.47%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.62% 55.21% 98.13% 9.92% 1.20% 3.19% 2.06% -
ROE 8.92% 12.09% 8.10% 0.68% 0.34% 0.77% 0.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.06 41.24 13.97 9.85 50.22 32.16 23.90 67.79%
EPS 15.34 21.65 13.94 1.09 0.55 1.23 0.62 744.14%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.79 1.72 1.60 1.59 1.59 1.58 5.80%
Adjusted Per Share Value based on latest NOSH - 206,238
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.78 21.22 7.19 5.07 26.05 16.60 12.21 68.56%
EPS 7.89 11.14 7.17 0.56 0.28 0.63 0.32 742.20%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8849 0.9209 0.8851 0.8242 0.825 0.8207 0.8071 6.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.56 0.62 0.60 0.54 0.40 0.34 0.32 -
P/RPS 1.08 1.50 4.30 5.48 0.80 1.06 1.34 -13.36%
P/EPS 3.65 2.86 4.30 49.54 72.95 27.64 51.61 -82.81%
EY 27.40 34.92 23.23 2.02 1.37 3.62 1.94 481.48%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.35 0.34 0.25 0.21 0.20 39.50%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 29/08/07 29/05/07 28/02/07 29/11/06 30/08/06 -
Price 0.46 0.47 0.61 0.48 0.50 0.40 0.35 -
P/RPS 0.88 1.14 4.37 4.87 1.00 1.24 1.46 -28.57%
P/EPS 3.00 2.17 4.38 44.04 91.19 32.52 56.45 -85.78%
EY 33.35 46.06 22.85 2.27 1.10 3.08 1.77 604.30%
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.35 0.30 0.31 0.25 0.22 14.58%

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