[PASDEC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 185.7%
YoY- 107.5%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 84,220 106,469 104,315 83,244 79,249 64,013 72,000 11.04%
PBT 31,863 5,497 4,533 1,413 -1,432 -2,082 5,815 211.77%
Tax -3,378 -4,164 -3,360 -486 -676 -529 -476 270.61%
NP 28,485 1,333 1,173 927 -2,108 -2,611 5,339 206.26%
-
NP to SH 28,593 1,295 1,061 1,546 -1,804 -2,264 5,526 200.05%
-
Tax Rate 10.60% 75.75% 74.12% 34.39% - - 8.19% -
Total Cost 55,735 105,136 103,142 82,317 81,357 66,624 66,661 -11.27%
-
Net Worth 354,360 329,981 325,028 326,462 325,480 314,044 327,879 5.32%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 354,360 329,981 325,028 326,462 325,480 314,044 327,879 5.32%
NOSH 206,023 206,238 205,714 205,322 205,999 189,183 208,840 -0.90%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 33.82% 1.25% 1.12% 1.11% -2.66% -4.08% 7.42% -
ROE 8.07% 0.39% 0.33% 0.47% -0.55% -0.72% 1.69% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.88 51.62 50.71 40.54 38.47 33.84 34.48 12.05%
EPS 13.88 0.63 0.52 0.75 -0.88 -1.20 2.65 202.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.60 1.58 1.59 1.58 1.66 1.57 6.28%
Adjusted Per Share Value based on latest NOSH - 205,322
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.04 26.59 26.05 20.79 19.79 15.99 17.98 11.07%
EPS 7.14 0.32 0.27 0.39 -0.45 -0.57 1.38 200.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8851 0.8242 0.8118 0.8154 0.8129 0.7844 0.8189 5.33%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.60 0.54 0.40 0.34 0.32 0.32 0.28 -
P/RPS 1.47 1.05 0.79 0.84 0.83 0.95 0.81 48.94%
P/EPS 4.32 86.00 77.55 45.16 -36.54 -26.74 10.58 -45.05%
EY 23.13 1.16 1.29 2.21 -2.74 -3.74 9.45 81.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.25 0.21 0.20 0.19 0.18 55.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 29/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.61 0.48 0.50 0.40 0.35 0.34 0.34 -
P/RPS 1.49 0.93 0.99 0.99 0.91 1.00 0.99 31.42%
P/EPS 4.40 76.44 96.94 53.12 -39.97 -28.41 12.85 -51.15%
EY 22.75 1.31 1.03 1.88 -2.50 -3.52 7.78 104.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.32 0.25 0.22 0.20 0.22 36.39%

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