[PASDEC] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -5.8%
YoY- 279.11%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 133,350 126,282 188,731 177,148 169,774 108,798 90,988 6.57%
PBT -19,040 -11,510 -2,397 52,624 15,778 6,901 -96 141.29%
Tax -7,423 373 -4,770 547 -10,627 -1,366 -2,020 24.19%
NP -26,463 -11,137 -7,167 53,171 5,151 5,535 -2,116 52.29%
-
NP to SH -25,556 -8,358 -7,936 14,679 3,872 4,210 -5,533 29.01%
-
Tax Rate - - - -1.04% 67.35% 19.79% - -
Total Cost 159,813 137,419 195,898 123,977 164,623 103,263 93,104 9.41%
-
Net Worth 325,445 314,824 327,505 343,983 366,640 376,939 180,000 10.36%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 325,445 314,824 327,505 343,983 366,640 376,939 180,000 10.36%
NOSH 285,978 205,978 205,978 205,978 205,978 205,978 180,000 8.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -19.84% -8.82% -3.80% 30.02% 3.03% 5.09% -2.33% -
ROE -7.85% -2.65% -2.42% 4.27% 1.06% 1.12% -3.07% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 64.74 61.37 91.63 86.00 82.42 52.82 50.55 4.20%
EPS -12.41 -4.06 -3.85 7.13 1.88 2.04 -3.07 26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.53 1.59 1.67 1.78 1.83 1.00 7.91%
Adjusted Per Share Value based on latest NOSH - 205,978
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.31 31.54 47.14 44.25 42.40 27.17 22.73 6.57%
EPS -6.38 -2.09 -1.98 3.67 0.97 1.05 -1.38 29.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8129 0.7863 0.818 0.8592 0.9158 0.9415 0.4496 10.36%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.61 0.40 0.41 0.795 0.40 0.34 0.48 -
P/RPS 0.94 0.65 0.45 0.92 0.49 0.64 0.95 -0.17%
P/EPS -4.92 -9.85 -10.64 11.16 21.28 16.63 -15.62 -17.49%
EY -20.34 -10.15 -9.40 8.96 4.70 6.01 -6.40 21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.26 0.48 0.22 0.19 0.48 -3.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 25/08/16 27/08/15 26/08/14 30/08/13 29/08/12 23/08/11 -
Price 0.595 0.54 0.30 0.825 0.38 0.39 0.37 -
P/RPS 0.92 0.88 0.33 0.96 0.46 0.74 0.73 3.92%
P/EPS -4.80 -13.29 -7.79 11.58 20.21 19.08 -12.04 -14.19%
EY -20.85 -7.52 -12.84 8.64 4.95 5.24 -8.31 16.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.19 0.49 0.21 0.21 0.37 0.44%

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