[PASDEC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 29.33%
YoY- 241.87%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 169,774 160,867 161,974 134,960 108,798 110,618 97,264 45.01%
PBT 15,778 12,488 19,153 12,169 6,901 10,658 804 628.87%
Tax -10,627 -9,954 -9,095 -5,139 -1,366 328 -338 898.25%
NP 5,151 2,534 10,058 7,030 5,535 10,986 466 396.94%
-
NP to SH 3,872 -514 8,757 5,445 4,210 9,829 -519 -
-
Tax Rate 67.35% 79.71% 47.49% 42.23% 19.79% -3.08% 42.04% -
Total Cost 164,623 158,333 151,916 127,930 103,263 99,632 96,798 42.52%
-
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 321,347 9.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 321,347 9.19%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 202,105 1.27%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.03% 1.58% 6.21% 5.21% 5.09% 9.93% 0.48% -
ROE 1.06% -0.14% 1.70% 1.46% 1.12% 2.62% -0.16% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 82.42 78.10 56.64 65.52 52.82 53.70 48.13 43.18%
EPS 1.88 -0.25 3.06 2.64 2.04 4.77 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.79 1.80 1.81 1.83 1.82 1.59 7.82%
Adjusted Per Share Value based on latest NOSH - 205,978
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.40 40.18 40.46 33.71 27.17 27.63 24.29 45.02%
EPS 0.97 -0.13 2.19 1.36 1.05 2.45 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9158 0.9209 1.2857 0.9312 0.9415 0.9363 0.8026 9.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.40 0.33 0.31 0.37 0.34 0.40 0.40 -
P/RPS 0.49 0.42 0.55 0.56 0.64 0.74 0.83 -29.64%
P/EPS 21.28 -132.24 10.12 14.00 16.63 8.38 -155.77 -
EY 4.70 -0.76 9.88 7.14 6.01 11.93 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.17 0.20 0.19 0.22 0.25 -8.17%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.38 0.37 0.345 0.31 0.39 0.28 0.44 -
P/RPS 0.46 0.47 0.61 0.47 0.74 0.52 0.91 -36.56%
P/EPS 20.21 -148.27 11.27 11.73 19.08 5.87 -171.34 -
EY 4.95 -0.67 8.88 8.53 5.24 17.04 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.17 0.21 0.15 0.28 -17.46%

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