[PASDEC] QoQ Annualized Quarter 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- 112.89%
YoY- -96.82%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 123,268 97,264 92,306 98,430 69,852 85,143 77,142 36.64%
PBT 40,176 804 361 748 760 6,827 5,930 257.63%
Tax -1,448 -338 -571 -316 -4,112 -2,351 -184 295.14%
NP 38,728 466 -210 432 -3,352 4,476 5,746 256.39%
-
NP to SH 38,040 -519 -176 432 -3,352 1,044 6,333 230.07%
-
Tax Rate 3.60% 42.04% 158.17% 42.25% 541.05% 34.44% 3.10% -
Total Cost 84,540 96,798 92,517 97,998 73,204 80,667 71,396 11.91%
-
Net Worth 374,879 367,391 376,200 388,799 202,500 383,724 396,861 -3.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 374,879 367,391 376,200 388,799 202,500 383,724 396,861 -3.72%
NOSH 205,978 206,400 220,000 215,999 202,500 205,200 205,627 0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 31.42% 0.48% -0.23% 0.44% -4.80% 5.26% 7.45% -
ROE 10.15% -0.14% -0.05% 0.11% -1.66% 0.27% 1.60% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.85 47.12 41.96 45.57 34.49 41.49 37.52 36.48%
EPS 18.48 -0.25 -0.08 0.20 -1.64 0.51 3.08 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.78 1.71 1.80 1.00 1.87 1.93 -3.83%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.79 24.29 23.06 24.58 17.45 21.27 19.27 36.63%
EPS 9.50 -0.13 -0.04 0.11 -0.84 0.26 1.58 230.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9363 0.9176 0.9396 0.9711 0.5058 0.9584 0.9912 -3.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.40 0.40 0.36 0.48 0.41 0.41 0.36 -
P/RPS 0.67 0.85 0.86 1.05 1.19 0.99 0.96 -21.30%
P/EPS 2.17 -159.08 -450.00 240.00 -24.77 80.59 11.69 -67.42%
EY 46.17 -0.63 -0.22 0.42 -4.04 1.24 8.56 207.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.21 0.27 0.41 0.22 0.19 10.25%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 -
Price 0.28 0.44 0.40 0.37 0.46 0.41 0.41 -
P/RPS 0.47 0.93 0.95 0.81 1.33 0.99 1.09 -42.89%
P/EPS 1.52 -174.98 -500.00 185.00 -27.79 80.59 13.31 -76.43%
EY 65.96 -0.57 -0.20 0.54 -3.60 1.24 7.51 325.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.23 0.21 0.46 0.22 0.21 -20.07%

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