[PASDEC] QoQ TTM 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- -105.87%
YoY- -105.23%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 132,948 156,423 169,774 160,867 161,974 134,960 108,798 14.25%
PBT 51,264 40,184 15,778 12,488 19,153 12,169 6,901 279.32%
Tax 447 -3,968 -10,627 -9,954 -9,095 -5,139 -1,366 -
NP 51,711 36,216 5,151 2,534 10,058 7,030 5,535 341.78%
-
NP to SH 13,059 35,528 3,872 -514 8,757 5,445 4,210 112.25%
-
Tax Rate -0.87% 9.87% 67.35% 79.71% 47.49% 42.23% 19.79% -
Total Cost 81,237 120,207 164,623 158,333 151,916 127,930 103,263 -14.74%
-
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 38.90% 23.15% 3.03% 1.58% 6.21% 5.21% 5.09% -
ROE 2.73% 9.86% 1.06% -0.14% 1.70% 1.46% 1.12% -
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 46.49 75.94 82.42 78.10 56.64 65.52 52.82 -8.13%
EPS 4.57 17.25 1.88 -0.25 3.06 2.64 2.04 70.95%
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 33.21 39.07 42.40 40.18 40.46 33.71 27.17 14.27%
EPS 3.26 8.87 0.97 -0.13 2.19 1.36 1.05 112.38%
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 0.88 0.58 0.49 0.42 0.55 0.56 0.64 23.58%
P/EPS 8.98 2.55 21.28 -132.24 10.12 14.00 16.63 -33.61%
EY 11.14 39.20 4.70 -0.76 9.88 7.14 6.01 50.72%
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 1.31 0.58 0.46 0.47 0.61 0.47 0.74 46.18%
P/EPS 13.36 2.55 20.21 -148.27 11.27 11.73 19.08 -21.09%
EY 7.49 39.20 4.95 -0.67 8.88 8.53 5.24 26.80%
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