[PASDEC] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -80.28%
YoY- 177.18%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 97,175 80,264 47,928 21,315 107,229 84,942 28,778 124.24%
PBT 6,695 6,529 9,783 6,353 31,377 52,689 28,512 -61.77%
Tax -3,117 -205 -1,022 -441 -4,973 -5,796 -273 403.32%
NP 3,578 6,324 8,761 5,912 26,404 46,893 28,239 -74.61%
-
NP to SH 4,463 7,072 9,393 6,231 31,604 44,596 28,721 -70.93%
-
Tax Rate 46.56% 3.14% 10.45% 6.94% 15.85% 11.00% 0.96% -
Total Cost 93,597 73,940 39,167 15,403 80,825 38,049 539 2964.28%
-
Net Worth 548,760 358,754 362,536 359,876 354,295 368,715 354,376 33.67%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 4,123 - - 4,119 - - -
Div Payout % - 58.31% - - 13.04% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 548,760 358,754 362,536 359,876 354,295 368,715 354,376 33.67%
NOSH 322,800 206,180 205,986 205,643 205,985 205,986 206,033 34.71%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.68% 7.88% 18.28% 27.74% 24.62% 55.21% 98.13% -
ROE 0.81% 1.97% 2.59% 1.73% 8.92% 12.09% 8.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.10 38.93 23.27 10.37 52.06 41.24 13.97 66.43%
EPS 2.17 3.43 4.56 3.03 15.34 21.65 13.94 -70.89%
DPS 0.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.70 1.74 1.76 1.75 1.72 1.79 1.72 -0.77%
Adjusted Per Share Value based on latest NOSH - 205,643
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.27 20.05 11.97 5.32 26.78 21.22 7.19 124.19%
EPS 1.11 1.77 2.35 1.56 7.89 11.14 7.17 -71.00%
DPS 0.00 1.03 0.00 0.00 1.03 0.00 0.00 -
NAPS 1.3706 0.8961 0.9055 0.8989 0.8849 0.9209 0.8851 33.67%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.26 0.35 0.38 0.40 0.56 0.62 0.60 -
P/RPS 0.86 0.90 1.63 3.86 1.08 1.50 4.30 -65.63%
P/EPS 18.81 10.20 8.33 13.20 3.65 2.86 4.30 166.27%
EY 5.32 9.80 12.00 7.57 27.40 34.92 23.23 -62.40%
DY 0.00 5.71 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.15 0.20 0.22 0.23 0.33 0.35 0.35 -43.01%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/03/09 28/11/08 29/08/08 29/05/08 29/02/08 27/11/07 29/08/07 -
Price 0.31 0.30 0.35 0.40 0.46 0.47 0.61 -
P/RPS 1.03 0.77 1.50 3.86 0.88 1.14 4.37 -61.67%
P/EPS 22.42 8.75 7.68 13.20 3.00 2.17 4.38 195.54%
EY 4.46 11.43 13.03 7.57 33.35 46.06 22.85 -66.18%
DY 0.00 6.67 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.18 0.17 0.20 0.23 0.27 0.26 0.35 -35.68%

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