[PASDEC] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 279.74%
YoY- -61.96%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 167,816 181,840 188,304 210,560 202,609 225,498 249,780 -23.27%
PBT -25,942 -15,436 1,672 9,777 6,525 8,912 17,076 -
Tax -1,060 -7,564 -2,132 -3,606 -3,754 -5,236 -5,228 -65.45%
NP -27,002 -23,000 -460 6,171 2,770 3,676 11,848 -
-
NP to SH -24,169 -22,446 -1,372 4,967 1,308 3,360 11,048 -
-
Tax Rate - - 127.51% 36.88% 57.53% 58.75% 30.62% -
Total Cost 194,818 204,840 188,764 204,389 199,838 221,822 237,932 -12.46%
-
Net Worth 317,222 327,505 335,744 466,144 335,744 343,983 346,043 -5.62%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 317,222 327,505 335,744 466,144 335,744 343,983 346,043 -5.62%
NOSH 205,988 205,978 205,978 285,978 205,978 205,978 205,978 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -16.09% -12.65% -0.24% 2.93% 1.37% 1.63% 4.74% -
ROE -7.62% -6.85% -0.41% 1.07% 0.39% 0.98% 3.19% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 81.47 88.28 91.42 73.63 98.36 109.48 121.27 -23.27%
EPS -11.73 -10.90 -0.68 2.41 0.64 1.64 5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.59 1.63 1.63 1.63 1.67 1.68 -5.63%
Adjusted Per Share Value based on latest NOSH - 285,978
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 41.92 45.42 47.03 52.59 50.61 56.32 62.39 -23.26%
EPS -6.04 -5.61 -0.34 1.24 0.33 0.84 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7923 0.818 0.8386 1.1643 0.8386 0.8592 0.8643 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.30 0.41 0.49 0.385 0.645 0.795 0.545 -
P/RPS 0.37 0.46 0.54 0.52 0.66 0.73 0.45 -12.22%
P/EPS -2.56 -3.76 -73.56 22.17 101.57 48.74 10.16 -
EY -39.11 -26.58 -1.36 4.51 0.98 2.05 9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.30 0.24 0.40 0.48 0.32 -29.33%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 28/05/15 27/02/15 28/11/14 26/08/14 28/05/14 -
Price 0.35 0.30 0.46 0.465 0.51 0.825 0.575 -
P/RPS 0.43 0.34 0.50 0.63 0.52 0.75 0.47 -5.75%
P/EPS -2.98 -2.75 -69.06 26.77 80.31 50.57 10.72 -
EY -33.52 -36.32 -1.45 3.74 1.25 1.98 9.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.28 0.29 0.31 0.49 0.34 -22.92%

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