[PASDEC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -69.96%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 202,609 225,498 249,780 132,948 135,166 137,098 118,840 42.66%
PBT 6,525 8,912 17,076 14,070 43,556 6,192 13,516 -38.43%
Tax -3,754 -5,236 -5,228 -653 -137 -5,436 -4,884 -16.07%
NP 2,770 3,676 11,848 13,417 43,418 756 8,632 -53.09%
-
NP to SH 1,308 3,360 11,048 13,059 43,470 120 956 23.22%
-
Tax Rate 57.53% 58.75% 30.62% 4.64% 0.31% 87.79% 36.13% -
Total Cost 199,838 221,822 237,932 119,531 91,748 136,342 110,208 48.64%
-
Net Worth 335,744 343,983 346,043 477,583 360,461 366,640 368,700 -6.04%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 335,744 343,983 346,043 477,583 360,461 366,640 368,700 -6.04%
NOSH 205,978 205,978 205,978 285,978 205,978 205,978 205,978 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.37% 1.63% 4.74% 10.09% 32.12% 0.55% 7.26% -
ROE 0.39% 0.98% 3.19% 2.73% 12.06% 0.03% 0.26% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 98.36 109.48 121.27 46.49 65.62 66.56 57.70 42.65%
EPS 0.64 1.64 5.36 6.34 21.11 0.06 0.48 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.67 1.68 1.67 1.75 1.78 1.79 -6.04%
Adjusted Per Share Value based on latest NOSH - 285,978
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.61 56.32 62.39 33.21 33.76 34.24 29.68 42.68%
EPS 0.33 0.84 2.76 3.26 10.86 0.03 0.24 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8386 0.8592 0.8643 1.1929 0.9003 0.9158 0.9209 -6.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.645 0.795 0.545 0.41 0.44 0.40 0.33 -
P/RPS 0.66 0.73 0.45 0.88 0.67 0.60 0.57 10.25%
P/EPS 101.57 48.74 10.16 8.98 2.08 686.59 71.10 26.81%
EY 0.98 2.05 9.84 11.14 47.96 0.15 1.41 -21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.32 0.25 0.25 0.22 0.18 70.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 27/05/13 -
Price 0.51 0.825 0.575 0.61 0.44 0.38 0.37 -
P/RPS 0.52 0.75 0.47 1.31 0.67 0.57 0.64 -12.91%
P/EPS 80.31 50.57 10.72 13.36 2.08 652.26 79.72 0.49%
EY 1.25 1.98 9.33 7.49 47.96 0.15 1.25 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.49 0.34 0.37 0.25 0.21 0.21 29.61%

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