[PASDEC] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -66.57%
YoY- -79.13%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 104,315 72,000 32,991 40,091 68,961 68,509 75,669 5.49%
PBT 4,533 5,815 -21,971 2,407 9,801 14,390 5,273 -2.48%
Tax -3,360 -476 -891 -715 -1,695 -2,762 725 -
NP 1,173 5,339 -22,862 1,692 8,106 11,628 5,998 -23.80%
-
NP to SH 1,061 5,526 -22,862 1,692 8,106 11,628 5,948 -24.96%
-
Tax Rate 74.12% 8.19% - 29.71% 17.29% 19.19% -13.75% -
Total Cost 103,142 66,661 55,853 38,399 60,855 56,881 69,671 6.75%
-
Net Worth 325,028 327,879 333,791 312,905 313,249 313,657 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 325,028 327,879 333,791 312,905 313,249 313,657 0 -
NOSH 205,714 208,840 206,043 190,796 178,999 180,263 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.12% 7.42% -69.30% 4.22% 11.75% 16.97% 7.93% -
ROE 0.33% 1.69% -6.85% 0.54% 2.59% 3.71% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 50.71 34.48 16.01 21.01 38.53 38.00 0.00 -
EPS 0.52 2.65 -11.10 0.89 4.53 6.45 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.57 1.62 1.64 1.75 1.74 1.68 -1.01%
Adjusted Per Share Value based on latest NOSH - 190,796
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.05 17.98 8.24 10.01 17.22 17.11 18.90 5.49%
EPS 0.27 1.38 -5.71 0.42 2.02 2.90 1.49 -24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8118 0.8189 0.8337 0.7815 0.7824 0.7834 1.68 -11.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.28 0.41 0.58 0.50 0.43 0.49 -
P/RPS 0.79 0.81 2.56 2.76 1.30 1.13 0.00 -
P/EPS 77.55 10.58 -3.70 65.40 11.04 6.67 0.00 -
EY 1.29 9.45 -27.06 1.53 9.06 15.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.18 0.25 0.35 0.29 0.25 0.29 -2.44%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 12/04/02 28/02/01 -
Price 0.50 0.34 0.40 0.64 0.50 0.62 0.46 -
P/RPS 0.99 0.99 2.50 3.05 1.30 1.63 0.00 -
P/EPS 96.94 12.85 -3.61 72.17 11.04 9.61 0.00 -
EY 1.03 7.78 -27.74 1.39 9.06 10.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.25 0.39 0.29 0.36 0.27 2.87%

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