[PASDEC] QoQ 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- -160.06%
YoY- -768.17%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
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 39,208 50,304 62,445 31,573 32,826 38,839 29,710 20.29%
PBT 438 187 4,269 18,597 29,571 -283 3,379 -74.35%
Tax -198 -1,311 -1,307 550 2,615 -1,497 -1,221 -70.22%
NP 240 -1,124 2,962 19,147 32,186 -1,780 2,158 -76.84%
-
NP to SH -699 -1,082 2,762 -19,544 32,543 -179 239 -
-
Tax Rate 45.21% 701.07% 30.62% -2.96% -8.84% - 36.13% -
Total Cost 38,968 51,428 59,483 12,426 640 40,619 27,552 25.97%
-
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 0.61% -2.23% 4.74% 60.64% 98.05% -4.58% 7.26% -
ROE -0.21% -0.31% 0.80% -4.09% 9.03% -0.05% 0.06% -
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 19.04 24.42 30.32 11.04 15.94 18.86 14.42 20.33%
EPS -0.34 -0.52 1.34 -9.49 15.80 -0.09 0.12 -
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 9.79 12.56 15.60 7.89 8.20 9.70 7.42 20.27%
EPS -0.17 -0.27 0.69 -4.88 8.13 -0.04 0.06 -
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 3.39 3.26 1.80 3.71 2.76 2.12 2.29 29.85%
P/EPS -190.07 -151.34 40.64 -6.00 2.78 -460.29 284.40 -
EY -0.53 -0.66 2.46 -16.67 35.91 -0.22 0.35 -
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 2.68 3.38 1.90 5.53 2.76 2.02 2.57 2.83%
P/EPS -150.28 -157.05 42.88 -8.93 2.78 -437.27 318.88 -
EY -0.67 -0.64 2.33 -11.20 35.91 -0.23 0.31 -
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