[PASDEC] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 398.83%
YoY- 1181.2%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 20,310 18,156 26,143 9,349 7,389 15,200 16,326 3.70%
PBT 2,876 1,912 9,809 8,786 656 818 1,359 13.30%
Tax -862 -58 -5 -266 9 -88 -542 8.03%
NP 2,014 1,854 9,804 8,520 665 730 817 16.21%
-
NP to SH 2,248 1,854 9,804 8,520 665 730 817 18.36%
-
Tax Rate 29.97% 3.03% 0.05% 3.03% -1.37% 10.76% 39.88% -
Total Cost 18,296 16,302 16,339 829 6,724 14,470 15,509 2.79%
-
Net Worth 329,981 314,044 329,534 347,797 312,284 309,804 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 329,981 314,044 329,534 347,797 312,284 309,804 0 -
NOSH 206,238 189,183 205,958 205,797 179,473 178,048 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.92% 10.21% 37.50% 91.13% 9.00% 4.80% 5.00% -
ROE 0.68% 0.59% 2.98% 2.45% 0.21% 0.24% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.85 9.60 12.69 4.54 4.12 8.54 0.00 -
EPS 1.09 0.98 4.85 4.14 0.37 0.41 0.45 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.66 1.60 1.69 1.74 1.74 1.68 -0.80%
Adjusted Per Share Value based on latest NOSH - 205,797
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.07 4.53 6.53 2.34 1.85 3.80 4.08 3.68%
EPS 0.56 0.46 2.45 2.13 0.17 0.18 0.20 18.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8242 0.7844 0.8231 0.8687 0.78 0.7738 1.68 -11.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.54 0.32 0.32 0.61 0.47 0.49 0.36 -
P/RPS 5.48 3.33 2.52 13.43 11.42 5.74 0.00 -
P/EPS 49.54 32.65 6.72 14.73 126.85 119.51 80.00 -7.67%
EY 2.02 3.06 14.88 6.79 0.79 0.84 1.25 8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.19 0.20 0.36 0.27 0.28 0.21 8.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 30/05/06 30/05/05 28/05/04 26/05/03 28/05/02 12/07/01 -
Price 0.48 0.34 0.28 0.52 0.59 0.62 0.37 -
P/RPS 4.87 3.54 2.21 11.45 14.33 7.26 0.00 -
P/EPS 44.04 34.69 5.88 12.56 159.23 151.22 82.22 -9.87%
EY 2.27 2.88 17.00 7.96 0.63 0.66 1.22 10.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.18 0.31 0.34 0.36 0.22 5.30%

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