[PASDEC] YoY Annualized Quarter 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- 689.46%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 94,492 70,748 85,260 81,240 72,624 104,572 37,396 16.69%
PBT 17,680 1,296 25,412 11,504 7,648 39,236 35,144 -10.81%
Tax -1,488 -2,920 -1,764 -3,448 -232 -20 -1,064 5.74%
NP 16,192 -1,624 23,648 8,056 7,416 39,216 34,080 -11.65%
-
NP to SH 16,684 -492 24,924 8,992 7,416 39,216 34,080 -11.21%
-
Tax Rate 8.42% 225.31% 6.94% 29.97% 3.03% 0.05% 3.03% -
Total Cost 78,300 72,372 61,612 73,184 65,208 65,356 3,316 69.33%
-
Net Worth 394,386 348,500 359,876 329,981 314,044 329,534 347,797 2.11%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 394,386 348,500 359,876 329,981 314,044 329,534 347,797 2.11%
NOSH 206,485 205,000 205,643 206,238 189,183 205,958 205,797 0.05%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.14% -2.30% 27.74% 9.92% 10.21% 37.50% 91.13% -
ROE 4.23% -0.14% 6.93% 2.73% 2.36% 11.90% 9.80% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 45.76 34.51 41.46 39.39 38.39 50.77 18.17 16.63%
EPS 8.08 -0.24 12.12 4.36 3.92 19.40 16.56 -11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.70 1.75 1.60 1.66 1.60 1.69 2.05%
Adjusted Per Share Value based on latest NOSH - 206,238
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 23.60 17.67 21.30 20.29 18.14 26.12 9.34 16.69%
EPS 4.17 -0.12 6.23 2.25 1.85 9.79 8.51 -11.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9851 0.8704 0.8989 0.8242 0.7844 0.8231 0.8687 2.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.31 0.26 0.40 0.54 0.32 0.32 0.61 -
P/RPS 0.68 0.75 0.96 1.37 0.83 0.63 3.36 -23.36%
P/EPS 3.84 -108.33 3.30 12.39 8.16 1.68 3.68 0.71%
EY 26.06 -0.92 30.30 8.07 12.25 59.50 27.15 -0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.23 0.34 0.19 0.20 0.36 -12.63%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 28/05/09 29/05/08 29/05/07 30/05/06 30/05/05 28/05/04 -
Price 0.31 0.35 0.40 0.48 0.34 0.28 0.52 -
P/RPS 0.68 1.01 0.96 1.22 0.89 0.55 2.86 -21.28%
P/EPS 3.84 -145.83 3.30 11.01 8.67 1.47 3.14 3.40%
EY 26.06 -0.69 30.30 9.08 11.53 68.00 31.85 -3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.21 0.23 0.30 0.20 0.18 0.31 -10.43%

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