[PASDEC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54238.34%
YoY- 459.04%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 87,682 125,862 151,957 101,375 106,926 69,230 57,857 7.16%
PBT 2,334 -19,457 4,894 32,667 11,636 271 4,448 -10.18%
Tax -1,285 -795 -2,816 -103 -5,230 -429 -138 44.99%
NP 1,049 -20,252 2,078 32,564 6,406 -158 4,310 -20.96%
-
NP to SH 1,044 -18,127 981 32,603 5,832 -132 4,750 -22.29%
-
Tax Rate 55.06% - 57.54% 0.32% 44.95% 158.30% 3.10% -
Total Cost 86,633 146,114 149,879 68,811 100,520 69,388 53,547 8.34%
-
Net Worth 300,727 317,222 335,744 360,461 372,820 376,200 396,861 -4.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 300,727 317,222 335,744 360,461 372,820 376,200 396,861 -4.51%
NOSH 205,978 205,988 205,978 205,978 205,978 220,000 205,627 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.20% -16.09% 1.37% 32.12% 5.99% -0.23% 7.45% -
ROE 0.35% -5.71% 0.29% 9.04% 1.56% -0.04% 1.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.57 61.10 73.77 49.22 51.91 31.47 28.14 7.13%
EPS 0.51 -8.80 0.48 15.83 2.83 -0.06 2.31 -22.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.54 1.63 1.75 1.81 1.71 1.93 -4.54%
Adjusted Per Share Value based on latest NOSH - 205,978
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.90 31.44 37.95 25.32 26.71 17.29 14.45 7.16%
EPS 0.26 -4.53 0.25 8.14 1.46 -0.03 1.19 -22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7511 0.7923 0.8386 0.9003 0.9312 0.9396 0.9912 -4.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.52 0.30 0.645 0.44 0.37 0.36 0.36 -
P/RPS 1.22 0.49 0.87 0.89 0.71 1.14 1.28 -0.79%
P/EPS 102.59 -3.41 135.43 2.78 13.07 -600.00 15.58 36.86%
EY 0.97 -29.33 0.74 35.97 7.65 -0.17 6.42 -26.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.19 0.40 0.25 0.20 0.21 0.19 11.22%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 -
Price 0.515 0.35 0.51 0.44 0.31 0.40 0.41 -
P/RPS 1.21 0.57 0.69 0.89 0.60 1.27 1.46 -3.07%
P/EPS 101.61 -3.98 107.08 2.78 10.95 -666.67 17.75 33.71%
EY 0.98 -25.14 0.93 35.97 9.13 -0.15 5.63 -25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.23 0.31 0.25 0.17 0.23 0.21 8.87%

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