[PASDEC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.83%
YoY- -97.49%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,573 32,826 38,839 29,710 55,048 46,177 29,932 3.61%
PBT 18,597 29,571 -283 3,379 7,517 5,165 -3,573 -
Tax 550 2,615 -1,497 -1,221 -3,865 -4,044 -824 -
NP 19,147 32,186 -1,780 2,158 3,652 1,121 -4,397 -
-
NP to SH -19,544 32,543 -179 239 2,925 887 -4,565 162.96%
-
Tax Rate -2.96% -8.84% - 36.13% 51.42% 78.30% - -
Total Cost 12,426 640 40,619 27,552 51,396 45,056 34,329 -49.11%
-
Net Worth 477,583 360,461 366,640 368,700 514,760 372,820 376,939 17.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 477,583 360,461 366,640 368,700 514,760 372,820 376,939 17.03%
NOSH 285,978 205,978 205,978 205,978 285,978 205,978 205,978 24.37%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 60.64% 98.05% -4.58% 7.26% 6.63% 2.43% -14.69% -
ROE -4.09% 9.03% -0.05% 0.06% 0.57% 0.24% -1.21% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.04 15.94 18.86 14.42 19.25 22.42 14.53 -16.69%
EPS -9.49 15.80 -0.09 0.12 1.42 0.43 -2.22 162.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.75 1.78 1.79 1.80 1.81 1.83 -5.90%
Adjusted Per Share Value based on latest NOSH - 205,978
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.89 8.20 9.70 7.42 13.75 11.53 7.48 3.61%
EPS -4.88 8.13 -0.04 0.06 0.73 0.22 -1.14 162.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1929 0.9003 0.9158 0.9209 1.2857 0.9312 0.9415 17.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.41 0.44 0.40 0.33 0.31 0.37 0.34 -
P/RPS 3.71 2.76 2.12 2.29 1.61 1.65 2.34 35.85%
P/EPS -6.00 2.78 -460.29 284.40 30.31 85.92 -15.34 -46.42%
EY -16.67 35.91 -0.22 0.35 3.30 1.16 -6.52 86.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.22 0.18 0.17 0.20 0.19 20.01%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.61 0.44 0.38 0.37 0.345 0.31 0.39 -
P/RPS 5.53 2.76 2.02 2.57 1.79 1.38 2.68 61.86%
P/EPS -8.93 2.78 -437.27 318.88 33.73 71.99 -17.60 -36.30%
EY -11.20 35.91 -0.23 0.31 2.96 1.39 -5.68 57.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.25 0.21 0.21 0.19 0.17 0.21 45.72%

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