[PASDEC] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 101.07%
YoY- 101.03%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 19,747 23,623 50,985 26,096 8,413 17,687 16,911 10.92%
PBT 2,877 4,420 -6,354 464 -2,799 324 166 573.21%
Tax -117 -372 1,643 -734 -448 -730 -2,912 -88.33%
NP 2,760 4,048 -4,711 -270 -3,247 -406 -2,746 -
-
NP to SH 2,622 4,171 -1,997 24 -2,249 -123 -2,610 -
-
Tax Rate 4.07% 8.42% - 158.19% - 225.31% 1,754.22% -
Total Cost 16,987 19,575 55,696 26,366 11,660 18,093 19,657 -9.29%
-
Net Worth 400,526 394,386 345,519 405,600 346,634 348,500 357,052 7.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 400,526 394,386 345,519 405,600 346,634 348,500 357,052 7.98%
NOSH 206,456 206,485 205,666 240,000 206,330 205,000 206,388 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.98% 17.14% -9.24% -1.03% -38.60% -2.30% -16.24% -
ROE 0.65% 1.06% -0.58% 0.01% -0.65% -0.04% -0.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.56 11.44 24.79 10.87 4.08 8.63 8.19 10.89%
EPS 1.27 2.02 -0.97 0.01 -1.09 -0.06 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.91 1.68 1.69 1.68 1.70 1.73 7.95%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.93 5.90 12.73 6.52 2.10 4.42 4.22 10.95%
EPS 0.65 1.04 -0.50 0.01 -0.56 -0.03 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0004 0.9851 0.863 1.0131 0.8658 0.8704 0.8918 7.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.31 0.40 0.39 0.34 0.26 0.26 -
P/RPS 4.18 2.71 1.61 3.59 8.34 3.01 3.17 20.30%
P/EPS 31.50 15.35 -41.20 3,900.00 -31.19 -433.33 -20.56 -
EY 3.18 6.52 -2.43 0.03 -3.21 -0.23 -4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.24 0.23 0.20 0.15 0.15 25.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 04/03/09 -
Price 0.34 0.31 0.31 0.40 0.40 0.35 0.31 -
P/RPS 3.55 2.71 1.25 3.68 9.81 4.06 3.78 -4.10%
P/EPS 26.77 15.35 -31.93 4,000.00 -36.70 -583.33 -24.51 -
EY 3.74 6.52 -3.13 0.03 -2.73 -0.17 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.18 0.24 0.24 0.21 0.18 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