[PASDEC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -180.27%
YoY- -120.09%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 97,264 69,230 49,215 17,463 85,143 57,857 43,370 71.08%
PBT 804 271 374 190 6,827 4,448 7,297 -76.92%
Tax -338 -429 -158 -1,028 -2,351 -138 -489 -21.77%
NP 466 -158 216 -838 4,476 4,310 6,808 -83.18%
-
NP to SH -519 -132 216 -838 1,044 4,750 6,793 -
-
Tax Rate 42.04% 158.30% 42.25% 541.05% 34.44% 3.10% 6.70% -
Total Cost 96,798 69,388 48,999 18,301 80,667 53,547 36,562 91.03%
-
Net Worth 367,391 376,200 388,799 202,500 383,724 396,861 399,346 -5.39%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 367,391 376,200 388,799 202,500 383,724 396,861 399,346 -5.39%
NOSH 206,400 220,000 215,999 202,500 205,200 205,627 205,848 0.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.48% -0.23% 0.44% -4.80% 5.26% 7.45% 15.70% -
ROE -0.14% -0.04% 0.06% -0.41% 0.27% 1.20% 1.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.12 31.47 22.78 8.62 41.49 28.14 21.07 70.76%
EPS -0.25 -0.06 0.10 -0.41 0.51 2.31 3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.71 1.80 1.00 1.87 1.93 1.94 -5.56%
Adjusted Per Share Value based on latest NOSH - 202,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.29 17.29 12.29 4.36 21.27 14.45 10.83 71.09%
EPS -0.13 -0.03 0.05 -0.21 0.26 1.19 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9176 0.9396 0.9711 0.5058 0.9584 0.9912 0.9974 -5.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.36 0.48 0.41 0.41 0.36 0.40 -
P/RPS 0.85 1.14 2.11 4.75 0.99 1.28 1.90 -41.42%
P/EPS -159.08 -600.00 480.00 -99.08 80.59 15.58 12.12 -
EY -0.63 -0.17 0.21 -1.01 1.24 6.42 8.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.27 0.41 0.22 0.19 0.21 3.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 -
Price 0.44 0.40 0.37 0.46 0.41 0.41 0.34 -
P/RPS 0.93 1.27 1.62 5.33 0.99 1.46 1.61 -30.57%
P/EPS -174.98 -666.67 370.00 -111.16 80.59 17.75 10.30 -
EY -0.57 -0.15 0.27 -0.90 1.24 5.63 9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.21 0.46 0.22 0.21 0.18 24.40%

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