[PASDEC] YoY TTM 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- -39.55%
YoY- -214.79%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 177,148 169,774 108,798 90,988 120,451 75,347 126,379 5.78%
PBT 52,624 15,778 6,901 -96 1,407 -5,562 12,638 26.82%
Tax 547 -10,627 -1,366 -2,020 420 -3,273 -5,712 -
NP 53,171 5,151 5,535 -2,116 1,827 -8,835 6,926 40.43%
-
NP to SH 14,679 3,872 4,210 -5,533 4,820 -7,302 12,274 3.02%
-
Tax Rate -1.04% 67.35% 19.79% - -29.85% - 45.20% -
Total Cost 123,977 164,623 103,263 93,104 118,624 84,182 119,453 0.62%
-
Net Worth 343,983 366,640 376,939 180,000 400,526 346,634 363,618 -0.92%
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 343,983 366,640 376,939 180,000 400,526 346,634 363,618 -0.92%
NOSH 205,978 205,978 205,978 180,000 206,456 206,330 206,601 -0.05%
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 30.02% 3.03% 5.09% -2.33% 1.52% -11.73% 5.48% -
ROE 4.27% 1.06% 1.12% -3.07% 1.20% -2.11% 3.38% -
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 86.00 82.42 52.82 50.55 58.34 36.52 61.17 5.83%
EPS 7.13 1.88 2.04 -3.07 2.33 -3.54 5.94 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.78 1.83 1.00 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 44.25 42.40 27.17 22.73 30.08 18.82 31.57 5.78%
EPS 3.67 0.97 1.05 -1.38 1.20 -1.82 3.07 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.9158 0.9415 0.4496 1.0004 0.8658 0.9082 -0.91%
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 0.92 0.49 0.64 0.95 0.69 0.93 0.62 6.79%
P/EPS 11.16 21.28 16.63 -15.62 17.13 -9.61 6.40 9.70%
EY 8.96 4.70 6.01 -6.40 5.84 -10.41 15.63 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.22 0.19 0.48 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 0.96 0.46 0.74 0.73 0.58 1.10 0.57 9.07%
P/EPS 11.58 20.21 19.08 -12.04 14.56 -11.30 5.89 11.92%
EY 8.64 4.95 5.24 -8.31 6.87 -8.85 16.97 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.21 0.21 0.37 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