[PASDEC] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 60.83%
YoY- 1787.28%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 156,653 210,560 132,948 161,974 97,264 85,143 103,181 7.20%
PBT -24,740 9,777 51,264 19,153 804 6,827 -8,365 19.79%
Tax -2,978 -3,606 447 -9,095 -338 -2,351 -269 49.26%
NP -27,718 6,171 51,711 10,058 466 4,476 -8,634 21.44%
-
NP to SH -24,737 4,967 13,059 8,757 -519 1,044 -4,345 33.60%
-
Tax Rate - 36.88% -0.87% 47.49% 42.04% 34.44% - -
Total Cost 184,371 204,389 81,237 151,916 96,798 80,667 111,815 8.68%
-
Net Worth 302,820 466,144 477,583 514,760 321,347 384,744 345,519 -2.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 302,820 466,144 477,583 514,760 321,347 384,744 345,519 -2.17%
NOSH 205,978 285,978 285,978 285,978 202,105 205,745 205,666 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -17.69% 2.93% 38.90% 6.21% 0.48% 5.26% -8.37% -
ROE -8.17% 1.07% 2.73% 1.70% -0.16% 0.27% -1.26% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.05 73.63 46.49 56.64 48.13 41.38 50.17 7.17%
EPS -12.01 1.74 4.57 3.06 -0.26 0.51 -2.11 33.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.63 1.67 1.80 1.59 1.87 1.68 -2.19%
Adjusted Per Share Value based on latest NOSH - 285,978
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 39.13 52.59 33.21 40.46 24.29 21.27 25.77 7.20%
EPS -6.18 1.24 3.26 2.19 -0.13 0.26 -1.09 33.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7564 1.1643 1.1929 1.2857 0.8026 0.961 0.863 -2.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.31 0.385 0.41 0.31 0.40 0.41 0.40 -
P/RPS 0.41 0.52 0.88 0.55 0.83 0.99 0.80 -10.53%
P/EPS -2.58 22.17 8.98 10.12 -155.77 80.80 -18.93 -28.25%
EY -38.74 4.51 11.14 9.88 -0.64 1.24 -5.28 39.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.25 0.17 0.25 0.22 0.24 -2.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.30 0.465 0.61 0.345 0.44 0.41 0.31 -
P/RPS 0.39 0.63 1.31 0.61 0.91 0.99 0.62 -7.43%
P/EPS -2.50 26.77 13.36 11.27 -171.34 80.80 -14.67 -25.53%
EY -40.03 3.74 7.49 8.88 -0.58 1.24 -6.81 34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.37 0.19 0.28 0.22 0.18 1.77%

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