[PASDEC] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 19.32%
YoY- 3131.52%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 210,560 183,530 177,148 165,683 132,948 156,423 169,774 15.38%
PBT 9,777 23,491 52,624 52,154 51,264 40,184 15,778 -27.25%
Tax -3,606 -2,266 547 361 447 -3,968 -10,627 -51.25%
NP 6,171 21,225 53,171 52,515 51,711 36,216 5,151 12.76%
-
NP to SH 4,967 -18,563 14,679 15,582 13,059 35,528 3,872 18.00%
-
Tax Rate 36.88% 9.65% -1.04% -0.69% -0.87% 9.87% 67.35% -
Total Cost 204,389 162,305 123,977 113,168 81,237 120,207 164,623 15.47%
-
Net Worth 466,144 335,108 343,983 346,043 477,583 360,461 366,640 17.30%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 466,144 335,108 343,983 346,043 477,583 360,461 366,640 17.30%
NOSH 285,978 205,978 205,978 205,978 285,978 205,978 205,978 24.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.93% 11.56% 30.02% 31.70% 38.90% 23.15% 3.03% -
ROE 1.07% -5.54% 4.27% 4.50% 2.73% 9.86% 1.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 73.63 89.27 86.00 80.44 46.49 75.94 82.42 -7.22%
EPS 1.74 -9.03 7.13 7.56 4.57 17.25 1.88 -5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.67 1.68 1.67 1.75 1.78 -5.68%
Adjusted Per Share Value based on latest NOSH - 205,978
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.41 37.84 36.53 34.16 27.41 32.25 35.00 15.39%
EPS 1.02 -3.83 3.03 3.21 2.69 7.33 0.80 17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9611 0.6909 0.7092 0.7135 0.9847 0.7432 0.756 17.30%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.385 0.645 0.795 0.545 0.41 0.44 0.40 -
P/RPS 0.52 0.72 0.92 0.68 0.88 0.58 0.49 4.02%
P/EPS 22.17 -7.14 11.16 7.20 8.98 2.55 21.28 2.76%
EY 4.51 -14.00 8.96 13.88 11.14 39.20 4.70 -2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.40 0.48 0.32 0.25 0.25 0.22 5.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.465 0.51 0.825 0.575 0.61 0.44 0.38 -
P/RPS 0.63 0.57 0.96 0.71 1.31 0.58 0.46 23.25%
P/EPS 26.77 -5.65 11.58 7.60 13.36 2.55 20.21 20.54%
EY 3.74 -17.70 8.64 13.16 7.49 39.20 4.95 -17.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.49 0.34 0.37 0.25 0.21 23.93%

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