[PASDEC] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 48.87%
YoY--%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 26,322 20,655 73,742 40,212 52,294 43,502 0 -100.00%
PBT 3,363 7,164 9,280 9,366 -1,426 10,009 0 -100.00%
Tax 836 -956 -44 -1,848 1,426 -10,009 0 -100.00%
NP 4,199 6,208 9,236 7,518 0 0 0 -100.00%
-
NP to SH 4,199 6,208 9,236 7,518 0 0 0 -100.00%
-
Tax Rate -24.86% 13.34% 0.47% 19.73% - 100.00% - -
Total Cost 22,123 14,447 64,506 32,694 52,294 43,502 0 -100.00%
-
Net Worth 345,434 318,995 315,068 309,353 0 0 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 345,434 318,995 315,068 309,353 0 0 0 -100.00%
NOSH 206,847 191,015 180,038 179,856 0 0 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 15.95% 30.06% 12.52% 18.70% 0.00% 0.00% 0.00% -
ROE 1.22% 1.95% 2.93% 2.43% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 12.73 10.81 40.96 22.36 0.00 0.00 0.00 -100.00%
EPS 2.03 3.25 5.13 4.18 -1.65 5.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.67 1.75 1.72 1.67 1.56 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 180,145
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 6.57 5.16 18.42 10.04 13.06 10.87 0.00 -100.00%
EPS 1.05 1.55 2.31 1.88 -1.65 5.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8628 0.7968 0.7869 0.7727 1.67 1.56 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 0.47 0.60 0.50 0.38 0.83 0.00 0.00 -
P/RPS 3.69 5.55 1.22 1.70 0.00 0.00 0.00 -100.00%
P/EPS 23.15 18.46 9.75 9.09 -50.30 0.00 0.00 -100.00%
EY 4.32 5.42 10.26 11.00 -1.99 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.29 0.22 0.50 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 10/11/04 24/12/03 28/11/02 27/11/01 30/11/00 26/11/99 - -
Price 0.43 0.57 0.51 0.50 0.69 0.00 0.00 -
P/RPS 3.38 5.27 1.25 2.24 0.00 0.00 0.00 -100.00%
P/EPS 21.18 17.54 9.94 11.96 -41.82 0.00 0.00 -100.00%
EY 4.72 5.70 10.06 8.36 -2.39 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.29 0.29 0.41 0.00 0.00 -100.00%

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