[PASDEC] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.62%
YoY- 1787.28%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 135,166 137,098 118,840 161,974 142,568 121,498 123,268 6.32%
PBT 43,556 6,192 13,516 19,153 15,514 12,942 40,176 5.52%
Tax -137 -5,436 -4,884 -9,095 -6,973 -2,372 -1,448 -79.20%
NP 43,418 756 8,632 10,058 8,541 10,570 38,728 7.91%
-
NP to SH 43,470 120 956 8,757 7,776 9,890 38,040 9.29%
-
Tax Rate 0.31% 87.79% 36.13% 47.49% 44.95% 18.33% 3.60% -
Total Cost 91,748 136,342 110,208 151,916 134,026 110,928 84,540 5.60%
-
Net Worth 360,461 366,640 368,700 514,760 372,820 376,939 374,879 -2.57%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 360,461 366,640 368,700 514,760 372,820 376,939 374,879 -2.57%
NOSH 205,978 205,978 205,978 285,978 205,978 205,978 205,978 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.12% 0.55% 7.26% 6.21% 5.99% 8.70% 31.42% -
ROE 12.06% 0.03% 0.26% 1.70% 2.09% 2.62% 10.15% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 65.62 66.56 57.70 56.64 69.22 58.99 59.85 6.32%
EPS 21.11 0.06 0.48 4.25 3.77 4.80 18.48 9.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.78 1.79 1.80 1.81 1.83 1.82 -2.57%
Adjusted Per Share Value based on latest NOSH - 285,978
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.76 34.24 29.68 40.46 35.61 30.35 30.79 6.32%
EPS 10.86 0.03 0.24 2.19 1.94 2.47 9.50 9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9003 0.9158 0.9209 1.2857 0.9312 0.9415 0.9363 -2.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.44 0.40 0.33 0.31 0.37 0.34 0.40 -
P/RPS 0.67 0.60 0.57 0.55 0.53 0.58 0.67 0.00%
P/EPS 2.08 686.59 71.10 10.12 9.80 7.08 2.17 -2.78%
EY 47.96 0.15 1.41 9.88 10.20 14.12 46.17 2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.18 0.17 0.20 0.19 0.22 8.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.44 0.38 0.37 0.345 0.31 0.39 0.28 -
P/RPS 0.67 0.57 0.64 0.61 0.45 0.66 0.47 26.63%
P/EPS 2.08 652.26 79.72 11.27 8.21 8.12 1.52 23.23%
EY 47.96 0.15 1.25 8.88 12.18 12.31 65.96 -19.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.21 0.19 0.17 0.21 0.15 40.52%

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