[PASDEC] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 185.7%
YoY- 107.5%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 69,107 102,552 122,796 83,244 61,886 45,758 21,426 21.53%
PBT -1,845 -14,780 55,032 1,413 -18,752 -1,378 7,668 -
Tax -4,824 617 -9,009 -486 -1,853 1,077 -2,607 10.79%
NP -6,669 -14,163 46,023 927 -20,605 -301 5,061 -
-
NP to SH -4,958 -5,920 43,194 1,546 -20,617 -301 5,061 -
-
Tax Rate - - 16.37% 34.39% - - 34.00% -
Total Cost 75,776 116,715 76,773 82,317 82,491 46,059 16,365 29.07%
-
Net Worth 405,600 357,238 368,540 326,462 323,900 342,520 190,318 13.42%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 405,600 357,238 368,540 326,462 323,900 342,520 190,318 13.42%
NOSH 240,000 205,309 205,888 205,322 204,999 205,102 190,318 3.93%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -9.65% -13.81% 37.48% 1.11% -33.30% -0.66% 23.62% -
ROE -1.22% -1.66% 11.72% 0.47% -6.37% -0.09% 2.66% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 28.79 49.95 59.64 40.54 30.19 22.31 11.26 16.91%
EPS -2.07 -2.88 20.98 0.75 -10.06 -0.15 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.74 1.79 1.59 1.58 1.67 1.00 9.13%
Adjusted Per Share Value based on latest NOSH - 205,322
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 17.26 25.61 30.67 20.79 15.46 11.43 5.35 21.53%
EPS -1.24 -1.48 10.79 0.39 -5.15 -0.08 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0131 0.8923 0.9205 0.8154 0.809 0.8555 0.4754 13.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.39 0.35 0.62 0.34 0.35 0.47 0.60 -
P/RPS 1.35 0.70 1.04 0.84 1.16 2.11 5.33 -20.44%
P/EPS -18.88 -12.14 2.96 45.16 -3.48 -320.26 22.56 -
EY -5.30 -8.24 33.84 2.21 -28.73 -0.31 4.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.35 0.21 0.22 0.28 0.60 -14.75%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 27/11/07 29/11/06 28/11/05 10/11/04 24/12/03 -
Price 0.40 0.30 0.47 0.40 0.26 0.43 0.57 -
P/RPS 1.39 0.60 0.79 0.99 0.86 1.93 5.06 -19.35%
P/EPS -19.36 -10.40 2.24 53.12 -2.59 -293.00 21.43 -
EY -5.16 -9.61 44.64 1.88 -38.68 -0.34 4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.26 0.25 0.16 0.26 0.57 -13.41%

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