[PASDEC] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 20.32%
YoY- 91.22%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 106,469 104,315 83,244 79,249 64,013 72,000 61,886 43.62%
PBT 5,497 4,533 1,413 -1,432 -2,082 5,815 -18,752 -
Tax -4,164 -3,360 -486 -676 -529 -476 -1,853 71.64%
NP 1,333 1,173 927 -2,108 -2,611 5,339 -20,605 -
-
NP to SH 1,295 1,061 1,546 -1,804 -2,264 5,526 -20,617 -
-
Tax Rate 75.75% 74.12% 34.39% - - 8.19% - -
Total Cost 105,136 103,142 82,317 81,357 66,624 66,661 82,491 17.56%
-
Net Worth 329,981 325,028 326,462 325,480 314,044 327,879 323,900 1.24%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 329,981 325,028 326,462 325,480 314,044 327,879 323,900 1.24%
NOSH 206,238 205,714 205,322 205,999 189,183 208,840 204,999 0.40%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.25% 1.12% 1.11% -2.66% -4.08% 7.42% -33.30% -
ROE 0.39% 0.33% 0.47% -0.55% -0.72% 1.69% -6.37% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.62 50.71 40.54 38.47 33.84 34.48 30.19 43.03%
EPS 0.63 0.52 0.75 -0.88 -1.20 2.65 -10.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.58 1.59 1.58 1.66 1.57 1.58 0.84%
Adjusted Per Share Value based on latest NOSH - 205,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.59 26.05 20.79 19.79 15.99 17.98 15.46 43.59%
EPS 0.32 0.27 0.39 -0.45 -0.57 1.38 -5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8242 0.8118 0.8154 0.8129 0.7844 0.8189 0.809 1.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.54 0.40 0.34 0.32 0.32 0.28 0.35 -
P/RPS 1.05 0.79 0.84 0.83 0.95 0.81 1.16 -6.43%
P/EPS 86.00 77.55 45.16 -36.54 -26.74 10.58 -3.48 -
EY 1.16 1.29 2.21 -2.74 -3.74 9.45 -28.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.21 0.20 0.19 0.18 0.22 33.70%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 29/11/06 30/08/06 30/05/06 28/02/06 28/11/05 -
Price 0.48 0.50 0.40 0.35 0.34 0.34 0.26 -
P/RPS 0.93 0.99 0.99 0.91 1.00 0.99 0.86 5.36%
P/EPS 76.44 96.94 53.12 -39.97 -28.41 12.85 -2.59 -
EY 1.31 1.03 1.88 -2.50 -3.52 7.78 -38.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.25 0.22 0.20 0.22 0.16 52.11%

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