[PASDEC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -61.07%
YoY- -96.99%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 181,840 188,304 210,560 202,609 225,498 249,780 132,948 23.28%
PBT -15,436 1,672 9,777 6,525 8,912 17,076 14,070 -
Tax -7,564 -2,132 -3,606 -3,754 -5,236 -5,228 -653 414.24%
NP -23,000 -460 6,171 2,770 3,676 11,848 13,417 -
-
NP to SH -22,446 -1,372 4,967 1,308 3,360 11,048 13,059 -
-
Tax Rate - 127.51% 36.88% 57.53% 58.75% 30.62% 4.64% -
Total Cost 204,840 188,764 204,389 199,838 221,822 237,932 119,531 43.34%
-
Net Worth 327,505 335,744 466,144 335,744 343,983 346,043 477,583 -22.28%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 327,505 335,744 466,144 335,744 343,983 346,043 477,583 -22.28%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 285,978 -19.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -12.65% -0.24% 2.93% 1.37% 1.63% 4.74% 10.09% -
ROE -6.85% -0.41% 1.07% 0.39% 0.98% 3.19% 2.73% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.28 91.42 73.63 98.36 109.48 121.27 46.49 53.52%
EPS -10.90 -0.68 2.41 0.64 1.64 5.36 6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.63 1.63 1.63 1.67 1.68 1.67 -3.22%
Adjusted Per Share Value based on latest NOSH - 205,978
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.42 47.03 52.59 50.61 56.32 62.39 33.21 23.28%
EPS -5.61 -0.34 1.24 0.33 0.84 2.76 3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.818 0.8386 1.1643 0.8386 0.8592 0.8643 1.1929 -22.29%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.41 0.49 0.385 0.645 0.795 0.545 0.41 -
P/RPS 0.46 0.54 0.52 0.66 0.73 0.45 0.88 -35.18%
P/EPS -3.76 -73.56 22.17 101.57 48.74 10.16 8.98 -
EY -26.58 -1.36 4.51 0.98 2.05 9.84 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.24 0.40 0.48 0.32 0.25 2.65%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 28/11/14 26/08/14 28/05/14 28/02/14 -
Price 0.30 0.46 0.465 0.51 0.825 0.575 0.61 -
P/RPS 0.34 0.50 0.63 0.52 0.75 0.47 1.31 -59.41%
P/EPS -2.75 -69.06 26.77 80.31 50.57 10.72 13.36 -
EY -36.32 -1.45 3.74 1.25 1.98 9.33 7.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.29 0.31 0.49 0.34 0.37 -35.95%

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