[PASDEC] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 22.05%
YoY- 157.2%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 107,229 122,796 84,220 106,469 104,315 83,244 79,249 22.26%
PBT 31,367 55,032 31,863 5,497 4,533 1,413 -1,432 -
Tax -4,962 -9,009 -3,378 -4,164 -3,360 -486 -676 276.32%
NP 26,405 46,023 28,485 1,333 1,173 927 -2,108 -
-
NP to SH 31,604 43,194 28,593 1,295 1,061 1,546 -1,804 -
-
Tax Rate 15.82% 16.37% 10.60% 75.75% 74.12% 34.39% - -
Total Cost 80,824 76,773 55,735 105,136 103,142 82,317 81,357 -0.43%
-
Net Worth 364,828 368,540 354,360 329,981 325,028 326,462 325,480 7.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 364,828 368,540 354,360 329,981 325,028 326,462 325,480 7.88%
NOSH 206,117 205,888 206,023 206,238 205,714 205,322 205,999 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.62% 37.48% 33.82% 1.25% 1.12% 1.11% -2.66% -
ROE 8.66% 11.72% 8.07% 0.39% 0.33% 0.47% -0.55% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.02 59.64 40.88 51.62 50.71 40.54 38.47 22.21%
EPS 15.33 20.98 13.88 0.63 0.52 0.75 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.79 1.72 1.60 1.58 1.59 1.58 7.84%
Adjusted Per Share Value based on latest NOSH - 206,238
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.78 30.67 21.04 26.59 26.05 20.79 19.79 22.27%
EPS 7.89 10.79 7.14 0.32 0.27 0.39 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9112 0.9205 0.8851 0.8242 0.8118 0.8154 0.8129 7.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.56 0.62 0.60 0.54 0.40 0.34 0.32 -
P/RPS 1.08 1.04 1.47 1.05 0.79 0.84 0.83 19.13%
P/EPS 3.65 2.96 4.32 86.00 77.55 45.16 -36.54 -
EY 27.38 33.84 23.13 1.16 1.29 2.21 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.35 0.34 0.25 0.21 0.20 36.68%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 29/08/07 29/05/07 28/02/07 29/11/06 30/08/06 -
Price 0.46 0.47 0.61 0.48 0.50 0.40 0.35 -
P/RPS 0.88 0.79 1.49 0.93 0.99 0.99 0.91 -2.20%
P/EPS 3.00 2.24 4.40 76.44 96.94 53.12 -39.97 -
EY 33.33 44.64 22.75 1.31 1.03 1.88 -2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.35 0.30 0.32 0.25 0.22 11.74%

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