[PASDEC] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 86.48%
YoY- -149.71%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 134,960 108,798 110,618 97,264 96,516 90,988 78,983 42.78%
PBT 12,169 6,901 10,658 804 2,650 -96 2,597 179.23%
Tax -5,139 -1,366 328 -338 -2,642 -2,020 -3,007 42.80%
NP 7,030 5,535 10,986 466 8 -2,116 -410 -
-
NP to SH 5,445 4,210 9,829 -519 -3,838 -5,533 -3,965 -
-
Tax Rate 42.23% 19.79% -3.08% 42.04% 99.70% - 115.79% -
Total Cost 127,930 103,263 99,632 96,798 96,508 93,104 79,393 37.32%
-
Net Worth 372,820 376,939 374,879 321,347 371,925 180,000 202,500 50.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 372,820 376,939 374,879 321,347 371,925 180,000 202,500 50.04%
NOSH 205,978 205,978 205,978 202,105 217,500 180,000 202,500 1.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.21% 5.09% 9.93% 0.48% 0.01% -2.33% -0.52% -
ROE 1.46% 1.12% 2.62% -0.16% -1.03% -3.07% -1.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.52 52.82 53.70 48.13 44.38 50.55 39.00 41.18%
EPS 2.64 2.04 4.77 -0.26 -1.76 -3.07 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.82 1.59 1.71 1.00 1.00 48.35%
Adjusted Per Share Value based on latest NOSH - 202,105
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.71 27.17 27.63 24.29 24.11 22.73 19.73 42.77%
EPS 1.36 1.05 2.45 -0.13 -0.96 -1.38 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9312 0.9415 0.9363 0.8026 0.929 0.4496 0.5058 50.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.37 0.34 0.40 0.40 0.36 0.48 0.41 -
P/RPS 0.56 0.64 0.74 0.83 0.81 0.95 1.05 -34.15%
P/EPS 14.00 16.63 8.38 -155.77 -20.40 -15.62 -20.94 -
EY 7.14 6.01 11.93 -0.64 -4.90 -6.40 -4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.22 0.25 0.21 0.48 0.41 -37.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 -
Price 0.31 0.39 0.28 0.44 0.40 0.37 0.46 -
P/RPS 0.47 0.74 0.52 0.91 0.90 0.73 1.18 -45.77%
P/EPS 11.73 19.08 5.87 -171.34 -22.67 -12.04 -23.49 -
EY 8.53 5.24 17.04 -0.58 -4.41 -8.31 -4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.15 0.28 0.23 0.37 0.46 -48.40%

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