[PASDEC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 32.1%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 134,960 96,516 108,842 69,107 102,552 122,796 83,244 8.37%
PBT 12,169 2,650 -1,906 -1,845 -14,780 55,032 1,413 43.12%
Tax -5,139 -2,642 1,505 -4,824 617 -9,009 -486 48.09%
NP 7,030 8 -401 -6,669 -14,163 46,023 927 40.12%
-
NP to SH 5,445 -3,838 2,753 -4,958 -5,920 43,194 1,546 23.32%
-
Tax Rate 42.23% 99.70% - - - 16.37% 34.39% -
Total Cost 127,930 96,508 109,243 75,776 116,715 76,773 82,317 7.61%
-
Net Worth 372,820 371,925 398,281 405,600 357,238 368,540 326,462 2.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 372,820 371,925 398,281 405,600 357,238 368,540 326,462 2.23%
NOSH 205,978 217,500 206,363 240,000 205,309 205,888 205,322 0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.21% 0.01% -0.37% -9.65% -13.81% 37.48% 1.11% -
ROE 1.46% -1.03% 0.69% -1.22% -1.66% 11.72% 0.47% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.52 44.38 52.74 28.79 49.95 59.64 40.54 8.32%
EPS 2.64 -1.76 1.33 -2.07 -2.88 20.98 0.75 23.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.71 1.93 1.69 1.74 1.79 1.59 2.18%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.83 19.90 22.44 14.25 21.14 25.32 17.16 8.38%
EPS 1.12 -0.79 0.57 -1.02 -1.22 8.91 0.32 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7687 0.7669 0.8212 0.8363 0.7366 0.7599 0.6731 2.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.37 0.36 0.36 0.39 0.35 0.62 0.34 -
P/RPS 0.56 0.81 0.68 1.35 0.70 1.04 0.84 -6.52%
P/EPS 14.00 -20.40 26.99 -18.88 -12.14 2.96 45.16 -17.71%
EY 7.14 -4.90 3.71 -5.30 -8.24 33.84 2.21 21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.19 0.23 0.20 0.35 0.21 -0.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 02/12/10 25/11/09 28/11/08 27/11/07 29/11/06 -
Price 0.31 0.40 0.41 0.40 0.30 0.47 0.40 -
P/RPS 0.47 0.90 0.78 1.39 0.60 0.79 0.99 -11.66%
P/EPS 11.73 -22.67 30.73 -19.36 -10.40 2.24 53.12 -22.23%
EY 8.53 -4.41 3.25 -5.16 -9.61 44.64 1.88 28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.21 0.24 0.17 0.26 0.25 -6.21%

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