[PASDEC] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 158.85%
YoY- -8.9%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 19,436 6,078 7,188 7,389 771 30,444 22,546 -9.39%
PBT -4,740 3,975 2,516 656 521 5,372 3,090 -
Tax 241 -987 22 9 -1,651 23 21 406.52%
NP -4,499 2,988 2,538 665 -1,130 5,395 3,111 -
-
NP to SH -4,499 2,988 2,538 665 -1,130 5,395 3,111 -
-
Tax Rate - 24.83% -0.87% -1.37% 316.89% -0.43% -0.68% -
Total Cost 23,935 3,090 4,650 6,724 1,901 25,049 19,435 14.85%
-
Net Worth 312,905 317,831 315,000 312,284 313,249 179,885 314,696 -0.37%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 312,905 317,831 315,000 312,284 313,249 179,885 314,696 -0.37%
NOSH 190,796 190,318 180,000 179,473 178,999 179,885 179,826 4.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -23.15% 49.16% 35.31% 9.00% -146.56% 17.72% 13.80% -
ROE -1.44% 0.94% 0.81% 0.21% -0.36% 3.00% 0.99% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.19 3.19 3.99 4.12 0.43 16.92 12.54 -12.88%
EPS -2.18 1.57 1.41 0.37 0.63 3.00 1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.67 1.75 1.74 1.75 1.00 1.75 -4.22%
Adjusted Per Share Value based on latest NOSH - 179,473
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.85 1.52 1.80 1.85 0.19 7.60 5.63 -9.43%
EPS -1.12 0.75 0.63 0.17 -0.28 1.35 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7815 0.7938 0.7868 0.78 0.7824 0.4493 0.786 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.58 0.60 0.58 0.47 0.50 0.50 0.66 -
P/RPS 5.69 18.79 14.52 11.42 116.08 2.95 5.26 5.36%
P/EPS -24.60 38.22 41.13 126.85 -79.20 16.67 38.15 -
EY -4.07 2.62 2.43 0.79 -1.26 6.00 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.33 0.27 0.29 0.50 0.38 -5.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 24/12/03 27/08/03 26/05/03 27/02/03 28/11/02 23/08/02 -
Price 0.64 0.57 0.67 0.59 0.50 0.51 0.70 -
P/RPS 6.28 17.85 16.78 14.33 116.08 3.01 5.58 8.17%
P/EPS -27.14 36.31 47.52 159.23 -79.20 17.00 40.46 -
EY -3.68 2.75 2.10 0.63 -1.26 5.88 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.38 0.34 0.29 0.51 0.40 -1.66%

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