[PASDEC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 36125.56%
YoY- 459.04%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 225,498 249,780 132,948 135,166 137,098 118,840 161,974 24.75%
PBT 8,912 17,076 14,070 43,556 6,192 13,516 19,153 -40.03%
Tax -5,236 -5,228 -653 -137 -5,436 -4,884 -9,095 -30.86%
NP 3,676 11,848 13,417 43,418 756 8,632 10,058 -48.97%
-
NP to SH 3,360 11,048 13,059 43,470 120 956 8,757 -47.28%
-
Tax Rate 58.75% 30.62% 4.64% 0.31% 87.79% 36.13% 47.49% -
Total Cost 221,822 237,932 119,531 91,748 136,342 110,208 151,916 28.79%
-
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 285,978 -19.69%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.63% 4.74% 10.09% 32.12% 0.55% 7.26% 6.21% -
ROE 0.98% 3.19% 2.73% 12.06% 0.03% 0.26% 1.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 109.48 121.27 46.49 65.62 66.56 57.70 56.64 55.35%
EPS 1.64 5.36 6.34 21.11 0.06 0.48 4.25 -47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.68 1.67 1.75 1.78 1.79 1.80 -4.88%
Adjusted Per Share Value based on latest NOSH - 205,978
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.32 62.39 33.21 33.76 34.24 29.68 40.46 24.74%
EPS 0.84 2.76 3.26 10.86 0.03 0.24 2.19 -47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.8643 1.1929 0.9003 0.9158 0.9209 1.2857 -23.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.795 0.545 0.41 0.44 0.40 0.33 0.31 -
P/RPS 0.73 0.45 0.88 0.67 0.60 0.57 0.55 20.83%
P/EPS 48.74 10.16 8.98 2.08 686.59 71.10 10.12 186.01%
EY 2.05 9.84 11.14 47.96 0.15 1.41 9.88 -65.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.32 0.25 0.25 0.22 0.18 0.17 100.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 27/05/13 28/02/13 -
Price 0.825 0.575 0.61 0.44 0.38 0.37 0.345 -
P/RPS 0.75 0.47 1.31 0.67 0.57 0.64 0.61 14.81%
P/EPS 50.57 10.72 13.36 2.08 652.26 79.72 11.27 172.79%
EY 1.98 9.33 7.49 47.96 0.15 1.25 8.88 -63.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.37 0.25 0.21 0.21 0.19 88.38%

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