[PASDEC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -102.76%
YoY- -101.97%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 103,181 52,196 26,100 17,687 97,175 80,264 47,928 66.49%
PBT -8,364 -2,010 -2,476 324 6,695 6,529 9,783 -
Tax -343 -1,986 -1,252 -730 -3,117 -205 -1,022 -51.60%
NP -8,707 -3,996 -3,728 -406 3,578 6,324 8,761 -
-
NP to SH -4,420 -2,422 -2,448 -123 4,463 7,072 9,393 -
-
Tax Rate - - - 225.31% 46.56% 3.14% 10.45% -
Total Cost 111,888 56,192 29,828 18,093 93,597 73,940 39,167 100.94%
-
Net Worth 346,632 346,879 345,599 348,500 548,760 358,754 362,536 -2.93%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 4,123 - -
Div Payout % - - - - - 58.31% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 346,632 346,879 345,599 348,500 548,760 358,754 362,536 -2.93%
NOSH 206,329 205,254 205,714 205,000 322,800 206,180 205,986 0.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -8.44% -7.66% -14.28% -2.30% 3.68% 7.88% 18.28% -
ROE -1.28% -0.70% -0.71% -0.04% 0.81% 1.97% 2.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.01 25.43 12.69 8.63 30.10 38.93 23.27 66.30%
EPS -2.15 -1.18 -1.19 -0.06 2.17 3.43 4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.68 1.69 1.68 1.70 1.70 1.74 1.76 -3.04%
Adjusted Per Share Value based on latest NOSH - 205,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.77 13.04 6.52 4.42 24.27 20.05 11.97 66.49%
EPS -1.10 -0.60 -0.61 -0.03 1.11 1.77 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.8658 0.8664 0.8632 0.8704 1.3706 0.8961 0.9055 -2.93%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.40 0.39 0.34 0.26 0.26 0.35 0.38 -
P/RPS 0.80 1.53 2.68 3.01 0.86 0.90 1.63 -37.69%
P/EPS -18.67 -33.05 -28.57 -433.33 18.81 10.20 8.33 -
EY -5.36 -3.03 -3.50 -0.23 5.32 9.80 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 0.24 0.23 0.20 0.15 0.15 0.20 0.22 5.95%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 04/03/09 28/11/08 29/08/08 -
Price 0.31 0.40 0.40 0.35 0.31 0.30 0.35 -
P/RPS 0.62 1.57 3.15 4.06 1.03 0.77 1.50 -44.42%
P/EPS -14.47 -33.90 -33.61 -583.33 22.42 8.75 7.68 -
EY -6.91 -2.95 -2.98 -0.17 4.46 11.43 13.03 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.18 0.24 0.24 0.21 0.18 0.17 0.20 -6.76%

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