[PASDEC] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2107.95%
YoY- 1684.98%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 108,234 107,229 122,796 84,220 106,469 104,315 83,244 19.10%
PBT 34,844 31,367 55,032 31,863 5,497 4,533 1,413 745.55%
Tax -4,541 -4,962 -9,009 -3,378 -4,164 -3,360 -486 343.01%
NP 30,303 26,405 46,023 28,485 1,333 1,173 927 920.19%
-
NP to SH 35,587 31,604 43,194 28,593 1,295 1,061 1,546 707.65%
-
Tax Rate 13.03% 15.82% 16.37% 10.60% 75.75% 74.12% 34.39% -
Total Cost 77,931 80,824 76,773 55,735 105,136 103,142 82,317 -3.58%
-
Net Worth 359,876 364,828 368,540 354,360 329,981 325,028 326,462 6.70%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 359,876 364,828 368,540 354,360 329,981 325,028 326,462 6.70%
NOSH 205,643 206,117 205,888 206,023 206,238 205,714 205,322 0.10%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.00% 24.62% 37.48% 33.82% 1.25% 1.12% 1.11% -
ROE 9.89% 8.66% 11.72% 8.07% 0.39% 0.33% 0.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 52.63 52.02 59.64 40.88 51.62 50.71 40.54 18.98%
EPS 17.31 15.33 20.98 13.88 0.63 0.52 0.75 709.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.77 1.79 1.72 1.60 1.58 1.59 6.59%
Adjusted Per Share Value based on latest NOSH - 206,023
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.03 26.78 30.67 21.04 26.59 26.05 20.79 19.10%
EPS 8.89 7.89 10.79 7.14 0.32 0.27 0.39 702.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8989 0.9112 0.9205 0.8851 0.8242 0.8118 0.8154 6.70%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.40 0.56 0.62 0.60 0.54 0.40 0.34 -
P/RPS 0.76 1.08 1.04 1.47 1.05 0.79 0.84 -6.44%
P/EPS 2.31 3.65 2.96 4.32 86.00 77.55 45.16 -86.19%
EY 43.26 27.38 33.84 23.13 1.16 1.29 2.21 625.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.35 0.35 0.34 0.25 0.21 6.24%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 27/11/07 29/08/07 29/05/07 28/02/07 29/11/06 -
Price 0.40 0.46 0.47 0.61 0.48 0.50 0.40 -
P/RPS 0.76 0.88 0.79 1.49 0.93 0.99 0.99 -16.14%
P/EPS 2.31 3.00 2.24 4.40 76.44 96.94 53.12 -87.61%
EY 43.26 33.33 44.64 22.75 1.31 1.03 1.88 707.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.35 0.30 0.32 0.25 -5.40%

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