[PASDEC] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 112.89%
YoY- -96.82%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 225,498 137,098 121,498 98,430 86,740 52,200 95,856 15.31%
PBT 8,912 6,192 12,942 748 14,594 -4,952 19,566 -12.27%
Tax -5,236 -5,436 -2,372 -316 -978 -2,504 -2,044 16.96%
NP 3,676 756 10,570 432 13,616 -7,456 17,522 -22.90%
-
NP to SH 3,360 120 9,890 432 13,586 -4,896 18,786 -24.92%
-
Tax Rate 58.75% 87.79% 18.33% 42.25% 6.70% - 10.45% -
Total Cost 221,822 136,342 110,928 97,998 73,124 59,656 78,334 18.93%
-
Net Worth 343,983 366,640 376,939 388,799 399,346 345,599 362,536 -0.87%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 343,983 366,640 376,939 388,799 399,346 345,599 362,536 -0.87%
NOSH 205,978 205,978 205,978 215,999 205,848 205,714 205,986 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.63% 0.55% 8.70% 0.44% 15.70% -14.28% 18.28% -
ROE 0.98% 0.03% 2.62% 0.11% 3.40% -1.42% 5.18% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 109.48 66.56 58.99 45.57 42.14 25.38 46.54 15.31%
EPS 1.64 0.06 4.80 0.20 6.60 -2.38 9.12 -24.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.78 1.83 1.80 1.94 1.68 1.76 -0.87%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 56.32 34.24 30.35 24.58 21.67 13.04 23.94 15.31%
EPS 0.84 0.03 2.47 0.11 3.39 -1.22 4.69 -24.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.9158 0.9415 0.9711 0.9974 0.8632 0.9055 -0.87%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.795 0.40 0.34 0.48 0.40 0.34 0.38 -
P/RPS 0.73 0.60 0.58 1.05 0.95 1.34 0.82 -1.91%
P/EPS 48.74 686.59 7.08 240.00 6.06 -14.29 4.17 50.61%
EY 2.05 0.15 14.12 0.42 16.50 -7.00 24.00 -33.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.22 0.19 0.27 0.21 0.20 0.22 13.87%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 30/08/13 29/08/12 23/08/11 26/08/10 27/08/09 29/08/08 -
Price 0.825 0.38 0.39 0.37 0.34 0.40 0.35 -
P/RPS 0.75 0.57 0.66 0.81 0.81 1.58 0.75 0.00%
P/EPS 50.57 652.26 8.12 185.00 5.15 -16.81 3.84 53.64%
EY 1.98 0.15 12.31 0.54 19.41 -5.95 26.06 -34.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.21 0.21 0.21 0.18 0.24 0.20 16.09%

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