[PASDEC] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -105.87%
YoY- -105.23%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 131,321 195,191 165,683 160,867 110,618 78,983 109,117 3.13%
PBT -26,475 5,926 52,154 12,488 10,658 2,597 -4,269 35.50%
Tax -2,056 -2,832 361 -9,954 328 -3,007 89 -
NP -28,531 3,094 52,515 2,534 10,986 -410 -4,180 37.68%
-
NP to SH -25,267 1,862 15,582 -514 9,829 -3,965 -51 181.03%
-
Tax Rate - 47.79% -0.69% 79.71% -3.08% 115.79% - -
Total Cost 159,852 192,097 113,168 158,333 99,632 79,393 113,297 5.89%
-
Net Worth 313,864 335,744 346,043 368,700 374,879 202,500 394,386 -3.73%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 313,864 335,744 346,043 368,700 374,879 202,500 394,386 -3.73%
NOSH 205,978 205,978 205,978 205,978 205,978 202,500 206,485 -0.04%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -21.73% 1.59% 31.70% 1.58% 9.93% -0.52% -3.83% -
ROE -8.05% 0.55% 4.50% -0.14% 2.62% -1.96% -0.01% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 63.18 94.76 80.44 78.10 53.70 39.00 52.84 3.02%
EPS -12.16 0.90 7.56 -0.25 4.77 -1.96 -0.02 190.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.63 1.68 1.79 1.82 1.00 1.91 -3.83%
Adjusted Per Share Value based on latest NOSH - 205,978
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.80 48.75 41.38 40.18 27.63 19.73 27.25 3.13%
EPS -6.31 0.47 3.89 -0.13 2.45 -0.99 -0.01 192.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7839 0.8386 0.8643 0.9209 0.9363 0.5058 0.9851 -3.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.32 0.49 0.545 0.33 0.40 0.41 0.31 -
P/RPS 0.51 0.52 0.68 0.42 0.74 1.05 0.59 -2.39%
P/EPS -2.63 54.20 7.20 -132.24 8.38 -20.94 -1,255.11 -64.19%
EY -37.99 1.84 13.88 -0.76 11.93 -4.78 -0.08 179.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.32 0.18 0.22 0.41 0.16 4.63%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 28/05/14 27/05/13 31/05/12 30/05/11 31/05/10 -
Price 0.425 0.46 0.575 0.37 0.28 0.46 0.31 -
P/RPS 0.67 0.49 0.71 0.47 0.52 1.18 0.59 2.13%
P/EPS -3.50 50.89 7.60 -148.27 5.87 -23.49 -1,255.11 -62.44%
EY -28.60 1.97 13.16 -0.67 17.04 -4.26 -0.08 166.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.34 0.21 0.15 0.46 0.16 9.76%

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