[PASDEC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -69.96%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 122,836 160,365 210,560 132,948 161,974 97,264 85,143 6.29%
PBT -17,248 -22,853 9,777 14,070 19,153 804 6,827 -
Tax -6,792 -3,466 -3,606 -653 -9,095 -338 -2,351 19.32%
NP -24,040 -26,319 6,171 13,417 10,058 466 4,476 -
-
NP to SH -22,757 23,792 4,967 13,059 8,757 -519 1,044 -
-
Tax Rate - - 36.88% 4.64% 47.49% 42.04% 34.44% -
Total Cost 146,876 186,684 204,389 119,531 151,916 96,798 80,667 10.49%
-
Net Worth 276,010 302,787 466,144 477,583 514,760 367,391 383,724 -5.33%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 276,010 302,787 466,144 477,583 514,760 367,391 383,724 -5.33%
NOSH 205,978 205,978 285,978 285,978 285,978 206,400 205,200 0.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -19.57% -16.41% 2.93% 10.09% 6.21% 0.48% 5.26% -
ROE -8.24% 7.86% 1.07% 2.73% 1.70% -0.14% 0.27% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 59.64 77.86 73.63 46.49 56.64 47.12 41.49 6.22%
EPS -11.05 -11.55 2.41 6.34 4.25 -0.25 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.47 1.63 1.67 1.80 1.78 1.87 -5.39%
Adjusted Per Share Value based on latest NOSH - 285,978
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.68 40.05 52.59 33.21 40.46 24.29 21.27 6.28%
EPS -5.68 5.94 1.24 3.26 2.19 -0.13 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6894 0.7563 1.1643 1.1929 1.2857 0.9176 0.9584 -5.33%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.535 0.31 0.385 0.41 0.31 0.40 0.41 -
P/RPS 0.90 0.40 0.52 0.88 0.55 0.85 0.99 -1.57%
P/EPS -4.84 2.68 22.17 8.98 10.12 -159.08 80.59 -
EY -20.65 37.26 4.51 11.14 9.88 -0.63 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.21 0.24 0.25 0.17 0.22 0.22 10.46%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.505 0.30 0.465 0.61 0.345 0.44 0.41 -
P/RPS 0.85 0.39 0.63 1.31 0.61 0.93 0.99 -2.50%
P/EPS -4.57 2.60 26.77 13.36 11.27 -174.98 80.59 -
EY -21.88 38.50 3.74 7.49 8.88 -0.57 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.20 0.29 0.37 0.19 0.25 0.22 9.52%

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