[PASDEC] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -31.37%
YoY- -80.8%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 122,796 84,220 106,469 104,315 83,244 79,249 64,013 54.32%
PBT 55,032 31,863 5,497 4,533 1,413 -1,432 -2,082 -
Tax -9,009 -3,378 -4,164 -3,360 -486 -676 -529 560.79%
NP 46,023 28,485 1,333 1,173 927 -2,108 -2,611 -
-
NP to SH 43,194 28,593 1,295 1,061 1,546 -1,804 -2,264 -
-
Tax Rate 16.37% 10.60% 75.75% 74.12% 34.39% - - -
Total Cost 76,773 55,735 105,136 103,142 82,317 81,357 66,624 9.90%
-
Net Worth 368,540 354,360 329,981 325,028 326,462 325,480 314,044 11.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 368,540 354,360 329,981 325,028 326,462 325,480 314,044 11.24%
NOSH 205,888 206,023 206,238 205,714 205,322 205,999 189,183 5.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 37.48% 33.82% 1.25% 1.12% 1.11% -2.66% -4.08% -
ROE 11.72% 8.07% 0.39% 0.33% 0.47% -0.55% -0.72% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.64 40.88 51.62 50.71 40.54 38.47 33.84 45.85%
EPS 20.98 13.88 0.63 0.52 0.75 -0.88 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.72 1.60 1.58 1.59 1.58 1.66 5.15%
Adjusted Per Share Value based on latest NOSH - 205,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.67 21.04 26.59 26.05 20.79 19.79 15.99 54.31%
EPS 10.79 7.14 0.32 0.27 0.39 -0.45 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9205 0.8851 0.8242 0.8118 0.8154 0.8129 0.7844 11.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.60 0.54 0.40 0.34 0.32 0.32 -
P/RPS 1.04 1.47 1.05 0.79 0.84 0.83 0.95 6.21%
P/EPS 2.96 4.32 86.00 77.55 45.16 -36.54 -26.74 -
EY 33.84 23.13 1.16 1.29 2.21 -2.74 -3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.34 0.25 0.21 0.20 0.19 50.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 29/05/07 28/02/07 29/11/06 30/08/06 30/05/06 -
Price 0.47 0.61 0.48 0.50 0.40 0.35 0.34 -
P/RPS 0.79 1.49 0.93 0.99 0.99 0.91 1.00 -14.53%
P/EPS 2.24 4.40 76.44 96.94 53.12 -39.97 -28.41 -
EY 44.64 22.75 1.31 1.03 1.88 -2.50 -3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.30 0.32 0.25 0.22 0.20 19.09%

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