[PASDEC] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
24-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 17.73%
YoY- -44.62%
Quarter Report
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 6,090 9,349 19,436 6,078 7,188 7,389 771 297.12%
PBT -2,844 8,786 -4,740 3,975 2,516 656 521 -
Tax 532 -266 241 -987 22 9 -1,651 -
NP -2,312 8,520 -4,499 2,988 2,538 665 -1,130 61.23%
-
NP to SH -2,312 8,520 -4,499 2,988 2,538 665 -1,130 61.23%
-
Tax Rate - 3.03% - 24.83% -0.87% -1.37% 316.89% -
Total Cost 8,402 829 23,935 3,090 4,650 6,724 1,901 169.56%
-
Net Worth 346,799 347,797 312,905 317,831 315,000 312,284 313,249 7.02%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 346,799 347,797 312,905 317,831 315,000 312,284 313,249 7.02%
NOSH 206,428 205,797 190,796 190,318 180,000 179,473 178,999 9.98%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -37.96% 91.13% -23.15% 49.16% 35.31% 9.00% -146.56% -
ROE -0.67% 2.45% -1.44% 0.94% 0.81% 0.21% -0.36% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.95 4.54 10.19 3.19 3.99 4.12 0.43 261.47%
EPS -1.12 4.14 -2.18 1.57 1.41 0.37 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.69 1.64 1.67 1.75 1.74 1.75 -2.68%
Adjusted Per Share Value based on latest NOSH - 190,318
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.52 2.34 4.85 1.52 1.80 1.85 0.19 300.50%
EPS -0.58 2.13 -1.12 0.75 0.63 0.17 -0.28 62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8662 0.8687 0.7815 0.7938 0.7868 0.78 0.7824 7.02%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.53 0.61 0.58 0.60 0.58 0.47 0.50 -
P/RPS 17.97 13.43 5.69 18.79 14.52 11.42 116.08 -71.20%
P/EPS -47.32 14.73 -24.60 38.22 41.13 126.85 -79.20 -29.08%
EY -2.11 6.79 -4.07 2.62 2.43 0.79 -1.26 41.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.35 0.36 0.33 0.27 0.29 6.78%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 24/12/03 27/08/03 26/05/03 27/02/03 -
Price 0.49 0.52 0.64 0.57 0.67 0.59 0.50 -
P/RPS 16.61 11.45 6.28 17.85 16.78 14.33 116.08 -72.67%
P/EPS -43.75 12.56 -27.14 36.31 47.52 159.23 -79.20 -32.70%
EY -2.29 7.96 -3.68 2.75 2.10 0.63 -1.26 48.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.39 0.34 0.38 0.34 0.29 0.00%

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