[PASDEC] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -111.02%
YoY- -101.97%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 123,268 69,852 94,492 70,748 85,260 81,240 72,624 9.20%
PBT 40,176 760 17,680 1,296 25,412 11,504 7,648 31.81%
Tax -1,448 -4,112 -1,488 -2,920 -1,764 -3,448 -232 35.65%
NP 38,728 -3,352 16,192 -1,624 23,648 8,056 7,416 31.68%
-
NP to SH 38,040 -3,352 16,684 -492 24,924 8,992 7,416 31.29%
-
Tax Rate 3.60% 541.05% 8.42% 225.31% 6.94% 29.97% 3.03% -
Total Cost 84,540 73,204 78,300 72,372 61,612 73,184 65,208 4.41%
-
Net Worth 374,879 202,500 394,386 348,500 359,876 329,981 314,044 2.99%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 374,879 202,500 394,386 348,500 359,876 329,981 314,044 2.99%
NOSH 205,978 202,500 206,485 205,000 205,643 206,238 189,183 1.42%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 31.42% -4.80% 17.14% -2.30% 27.74% 9.92% 10.21% -
ROE 10.15% -1.66% 4.23% -0.14% 6.93% 2.73% 2.36% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.85 34.49 45.76 34.51 41.46 39.39 38.39 7.67%
EPS 18.48 -1.64 8.08 -0.24 12.12 4.36 3.92 29.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.00 1.91 1.70 1.75 1.60 1.66 1.54%
Adjusted Per Share Value based on latest NOSH - 205,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.79 17.45 23.60 17.67 21.30 20.29 18.14 9.20%
EPS 9.50 -0.84 4.17 -0.12 6.23 2.25 1.85 31.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9363 0.5058 0.9851 0.8704 0.8989 0.8242 0.7844 2.99%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.41 0.31 0.26 0.40 0.54 0.32 -
P/RPS 0.67 1.19 0.68 0.75 0.96 1.37 0.83 -3.50%
P/EPS 2.17 -24.77 3.84 -108.33 3.30 12.39 8.16 -19.79%
EY 46.17 -4.04 26.06 -0.92 30.30 8.07 12.25 24.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.41 0.16 0.15 0.23 0.34 0.19 2.47%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 30/05/11 31/05/10 28/05/09 29/05/08 29/05/07 30/05/06 -
Price 0.28 0.46 0.31 0.35 0.40 0.48 0.34 -
P/RPS 0.47 1.33 0.68 1.01 0.96 1.22 0.89 -10.08%
P/EPS 1.52 -27.79 3.84 -145.83 3.30 11.01 8.67 -25.16%
EY 65.96 -3.60 26.06 -0.69 30.30 9.08 11.53 33.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.46 0.16 0.21 0.23 0.30 0.20 -4.67%

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