[PASDEC] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 20.32%
YoY- 91.22%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 75,347 126,379 84,220 79,249 59,177 40,953 45,792 8.64%
PBT -5,562 12,638 31,863 -1,432 -19,483 5,177 9,065 -
Tax -3,273 -5,712 -3,378 -676 -1,212 -480 -1,597 12.69%
NP -8,835 6,926 28,485 -2,108 -20,695 4,697 7,468 -
-
NP to SH -7,302 12,274 28,593 -1,804 -20,550 4,697 7,468 -
-
Tax Rate - 45.20% 10.60% - - 9.27% 17.62% -
Total Cost 84,182 119,453 55,735 81,357 79,872 36,256 38,324 14.00%
-
Net Worth 346,634 363,618 354,360 325,480 327,212 346,799 315,000 1.60%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 346,634 363,618 354,360 325,480 327,212 346,799 315,000 1.60%
NOSH 206,330 206,601 206,023 205,999 207,096 206,428 180,000 2.29%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -11.73% 5.48% 33.82% -2.66% -34.97% 11.47% 16.31% -
ROE -2.11% 3.38% 8.07% -0.55% -6.28% 1.35% 2.37% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 36.52 61.17 40.88 38.47 28.57 19.84 25.44 6.20%
EPS -3.54 5.94 13.88 -0.88 -9.92 2.28 4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.76 1.72 1.58 1.58 1.68 1.75 -0.67%
Adjusted Per Share Value based on latest NOSH - 205,999
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 18.82 31.57 21.04 19.79 14.78 10.23 11.44 8.64%
EPS -1.82 3.07 7.14 -0.45 -5.13 1.17 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8658 0.9082 0.8851 0.8129 0.8173 0.8662 0.7868 1.60%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.34 0.38 0.60 0.32 0.29 0.53 0.58 -
P/RPS 0.93 0.62 1.47 0.83 1.01 2.67 2.28 -13.87%
P/EPS -9.61 6.40 4.32 -36.54 -2.92 23.29 13.98 -
EY -10.41 15.63 23.13 -2.74 -34.22 4.29 7.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.35 0.20 0.18 0.32 0.33 -8.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 29/08/07 30/08/06 30/08/05 27/08/04 27/08/03 -
Price 0.40 0.35 0.61 0.35 0.29 0.49 0.67 -
P/RPS 1.10 0.57 1.49 0.91 1.01 2.47 2.63 -13.51%
P/EPS -11.30 5.89 4.40 -39.97 -2.92 21.54 16.15 -
EY -8.85 16.97 22.75 -2.50 -34.22 4.64 6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.35 0.22 0.18 0.29 0.38 -7.36%

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