[PASDEC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1932.37%
YoY- 1234.84%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 161,974 106,926 60,749 30,817 97,264 69,230 49,215 120.46%
PBT 19,153 11,636 6,471 10,044 804 271 374 1262.68%
Tax -9,095 -5,230 -1,186 -362 -338 -429 -158 1372.64%
NP 10,058 6,406 5,285 9,682 466 -158 216 1179.33%
-
NP to SH 8,757 5,832 4,945 9,510 -519 -132 216 1066.97%
-
Tax Rate 47.49% 44.95% 18.33% 3.60% 42.04% 158.30% 42.25% -
Total Cost 151,916 100,520 55,464 21,135 96,798 69,388 48,999 111.89%
-
Net Worth 514,760 372,820 376,939 374,879 367,391 376,200 388,799 20.47%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 514,760 372,820 376,939 374,879 367,391 376,200 388,799 20.47%
NOSH 285,978 205,978 205,978 205,978 206,400 220,000 215,999 20.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.21% 5.99% 8.70% 31.42% 0.48% -0.23% 0.44% -
ROE 1.70% 1.56% 1.31% 2.54% -0.14% -0.04% 0.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.64 51.91 29.49 14.96 47.12 31.47 22.78 83.02%
EPS 4.25 2.83 2.40 4.62 -0.25 -0.06 0.10 1104.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.81 1.83 1.82 1.78 1.71 1.80 0.00%
Adjusted Per Share Value based on latest NOSH - 205,978
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 40.46 26.71 15.17 7.70 24.29 17.29 12.29 120.50%
EPS 2.19 1.46 1.24 2.38 -0.13 -0.03 0.05 1128.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2857 0.9312 0.9415 0.9363 0.9176 0.9396 0.9711 20.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.37 0.34 0.40 0.40 0.36 0.48 -
P/RPS 0.55 0.71 1.15 2.67 0.85 1.14 2.11 -59.02%
P/EPS 10.12 13.07 14.16 8.66 -159.08 -600.00 480.00 -92.27%
EY 9.88 7.65 7.06 11.54 -0.63 -0.17 0.21 1188.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.19 0.22 0.22 0.21 0.27 -26.43%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.345 0.31 0.39 0.28 0.44 0.40 0.37 -
P/RPS 0.61 0.60 1.32 1.87 0.93 1.27 1.62 -47.70%
P/EPS 11.27 10.95 16.24 6.06 -174.98 -666.67 370.00 -90.14%
EY 8.88 9.13 6.16 16.49 -0.57 -0.15 0.27 915.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.21 0.15 0.25 0.23 0.21 -6.42%

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