[PASDEC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -87.45%
YoY- -98.79%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 249,780 132,948 135,166 137,098 118,840 161,974 142,568 45.38%
PBT 17,076 14,070 43,556 6,192 13,516 19,153 15,514 6.61%
Tax -5,228 -653 -137 -5,436 -4,884 -9,095 -6,973 -17.48%
NP 11,848 13,417 43,418 756 8,632 10,058 8,541 24.40%
-
NP to SH 11,048 13,059 43,470 120 956 8,757 7,776 26.40%
-
Tax Rate 30.62% 4.64% 0.31% 87.79% 36.13% 47.49% 44.95% -
Total Cost 237,932 119,531 91,748 136,342 110,208 151,916 134,026 46.66%
-
Net Worth 346,043 477,583 360,461 366,640 368,700 514,760 372,820 -4.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 346,043 477,583 360,461 366,640 368,700 514,760 372,820 -4.85%
NOSH 205,978 285,978 205,978 205,978 205,978 285,978 205,978 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.74% 10.09% 32.12% 0.55% 7.26% 6.21% 5.99% -
ROE 3.19% 2.73% 12.06% 0.03% 0.26% 1.70% 2.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 121.27 46.49 65.62 66.56 57.70 56.64 69.22 45.37%
EPS 5.36 6.34 21.11 0.06 0.48 4.25 3.77 26.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.75 1.78 1.79 1.80 1.81 -4.85%
Adjusted Per Share Value based on latest NOSH - 205,978
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 62.39 33.21 33.76 34.24 29.68 40.46 35.61 45.38%
EPS 2.76 3.26 10.86 0.03 0.24 2.19 1.94 26.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8643 1.1929 0.9003 0.9158 0.9209 1.2857 0.9312 -4.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.545 0.41 0.44 0.40 0.33 0.31 0.37 -
P/RPS 0.45 0.88 0.67 0.60 0.57 0.55 0.53 -10.34%
P/EPS 10.16 8.98 2.08 686.59 71.10 10.12 9.80 2.43%
EY 9.84 11.14 47.96 0.15 1.41 9.88 10.20 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.25 0.22 0.18 0.17 0.20 36.83%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 28/11/13 30/08/13 27/05/13 28/02/13 30/11/12 -
Price 0.575 0.61 0.44 0.38 0.37 0.345 0.31 -
P/RPS 0.47 1.31 0.67 0.57 0.64 0.61 0.45 2.94%
P/EPS 10.72 13.36 2.08 652.26 79.72 11.27 8.21 19.48%
EY 9.33 7.49 47.96 0.15 1.25 8.88 12.18 -16.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.25 0.21 0.21 0.19 0.17 58.80%

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