[PASDEC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -39.17%
YoY- 2700.0%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 47,076 210,560 151,957 112,749 62,445 132,948 101,375 -40.06%
PBT 418 9,777 4,894 4,456 4,269 14,070 32,667 -94.54%
Tax -533 -3,606 -2,816 -2,618 -1,307 -653 -103 199.47%
NP -115 6,171 2,078 1,838 2,962 13,417 32,564 -
-
NP to SH -343 4,967 981 1,680 2,762 13,059 32,603 -
-
Tax Rate 127.51% 36.88% 57.54% 58.75% 30.62% 4.64% 0.32% -
Total Cost 47,191 204,389 149,879 110,911 59,483 119,531 68,811 -22.24%
-
Net Worth 335,744 466,144 335,744 343,983 346,043 477,583 360,461 -4.62%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 335,744 466,144 335,744 343,983 346,043 477,583 360,461 -4.62%
NOSH 205,978 285,978 205,978 205,978 205,978 285,978 205,978 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -0.24% 2.93% 1.37% 1.63% 4.74% 10.09% 32.12% -
ROE -0.10% 1.07% 0.29% 0.49% 0.80% 2.73% 9.04% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.85 73.63 73.77 54.74 30.32 46.49 49.22 -40.07%
EPS -0.17 2.41 0.48 0.82 1.34 6.34 15.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.63 1.67 1.68 1.67 1.75 -4.62%
Adjusted Per Share Value based on latest NOSH - 205,978
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.76 52.59 37.95 28.16 15.60 33.21 25.32 -40.05%
EPS -0.09 1.24 0.25 0.42 0.69 3.26 8.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8386 1.1643 0.8386 0.8592 0.8643 1.1929 0.9003 -4.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.49 0.385 0.645 0.795 0.545 0.41 0.44 -
P/RPS 2.14 0.52 0.87 1.45 1.80 0.88 0.89 79.57%
P/EPS -294.25 22.17 135.43 97.47 40.64 8.98 2.78 -
EY -0.34 4.51 0.74 1.03 2.46 11.14 35.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.40 0.48 0.32 0.25 0.25 12.93%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 28/11/14 26/08/14 28/05/14 28/02/14 28/11/13 -
Price 0.46 0.465 0.51 0.825 0.575 0.61 0.44 -
P/RPS 2.01 0.63 0.69 1.51 1.90 1.31 0.89 72.22%
P/EPS -276.24 26.77 107.08 101.15 42.88 13.36 2.78 -
EY -0.36 3.74 0.93 0.99 2.33 7.49 35.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.31 0.49 0.34 0.37 0.25 7.85%

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