[PASDEC] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 62.86%
YoY- 377.49%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 68,549 60,749 49,215 43,370 26,100 47,928 28,778 15.54%
PBT 3,096 6,471 374 7,297 -2,476 9,783 28,512 -30.90%
Tax -2,718 -1,186 -158 -489 -1,252 -1,022 -273 46.62%
NP 378 5,285 216 6,808 -3,728 8,761 28,239 -51.24%
-
NP to SH 60 4,945 216 6,793 -2,448 9,393 28,721 -64.21%
-
Tax Rate 87.79% 18.33% 42.25% 6.70% - 10.45% 0.96% -
Total Cost 68,171 55,464 48,999 36,562 29,828 39,167 539 123.88%
-
Net Worth 366,640 376,939 388,799 399,346 345,599 362,536 354,376 0.56%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 366,640 376,939 388,799 399,346 345,599 362,536 354,376 0.56%
NOSH 205,978 205,978 215,999 205,848 205,714 205,986 206,033 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.55% 8.70% 0.44% 15.70% -14.28% 18.28% 98.13% -
ROE 0.02% 1.31% 0.06% 1.70% -0.71% 2.59% 8.10% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.28 29.49 22.78 21.07 12.69 23.27 13.97 15.55%
EPS 0.03 2.40 0.10 3.30 -1.19 4.56 13.94 -64.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.83 1.80 1.94 1.68 1.76 1.72 0.57%
Adjusted Per Share Value based on latest NOSH - 206,456
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 17.12 15.17 12.29 10.83 6.52 11.97 7.19 15.54%
EPS 0.01 1.24 0.05 1.70 -0.61 2.35 7.17 -66.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9158 0.9415 0.9711 0.9974 0.8632 0.9055 0.8851 0.56%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.40 0.34 0.48 0.40 0.34 0.38 0.60 -
P/RPS 1.20 1.15 2.11 1.90 2.68 1.63 4.30 -19.14%
P/EPS 1,373.19 14.16 480.00 12.12 -28.57 8.33 4.30 161.21%
EY 0.07 7.06 0.21 8.25 -3.50 12.00 23.23 -61.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.27 0.21 0.20 0.22 0.35 -7.44%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 23/08/11 26/08/10 27/08/09 29/08/08 29/08/07 -
Price 0.38 0.39 0.37 0.34 0.40 0.35 0.61 -
P/RPS 1.14 1.32 1.62 1.61 3.15 1.50 4.37 -20.04%
P/EPS 1,304.53 16.24 370.00 10.30 -33.61 7.68 4.38 158.19%
EY 0.08 6.16 0.27 9.71 -2.98 13.03 22.85 -60.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.18 0.24 0.20 0.35 -8.15%

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