[PASDEC] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7429.48%
YoY- 1234.84%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 161,974 142,568 121,498 123,268 97,264 92,306 98,430 39.17%
PBT 19,153 15,514 12,942 40,176 804 361 748 760.24%
Tax -9,095 -6,973 -2,372 -1,448 -338 -571 -316 829.65%
NP 10,058 8,541 10,570 38,728 466 -210 432 707.62%
-
NP to SH 8,757 7,776 9,890 38,040 -519 -176 432 636.69%
-
Tax Rate 47.49% 44.95% 18.33% 3.60% 42.04% 158.17% 42.25% -
Total Cost 151,916 134,026 110,928 84,540 96,798 92,517 97,998 33.76%
-
Net Worth 514,760 372,820 376,939 374,879 367,391 376,200 388,799 20.47%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 514,760 372,820 376,939 374,879 367,391 376,200 388,799 20.47%
NOSH 285,978 205,978 205,978 205,978 206,400 220,000 215,999 20.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.21% 5.99% 8.70% 31.42% 0.48% -0.23% 0.44% -
ROE 1.70% 2.09% 2.62% 10.15% -0.14% -0.05% 0.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.64 69.22 58.99 59.85 47.12 41.96 45.57 15.52%
EPS 4.25 3.77 4.80 18.48 -0.25 -0.08 0.20 660.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.81 1.83 1.82 1.78 1.71 1.80 0.00%
Adjusted Per Share Value based on latest NOSH - 205,978
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.40 29.40 25.05 25.42 20.05 19.03 20.29 39.20%
EPS 1.81 1.60 2.04 7.84 -0.11 -0.04 0.09 632.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0614 0.7687 0.7772 0.7729 0.7575 0.7757 0.8016 20.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.37 0.34 0.40 0.40 0.36 0.48 -
P/RPS 0.55 0.53 0.58 0.67 0.85 0.86 1.05 -34.89%
P/EPS 10.12 9.80 7.08 2.17 -159.08 -450.00 240.00 -87.76%
EY 9.88 10.20 14.12 46.17 -0.63 -0.22 0.42 713.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.19 0.22 0.22 0.21 0.27 -26.43%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.345 0.31 0.39 0.28 0.44 0.40 0.37 -
P/RPS 0.61 0.45 0.66 0.47 0.93 0.95 0.81 -17.15%
P/EPS 11.27 8.21 8.12 1.52 -174.98 -500.00 185.00 -84.38%
EY 8.88 12.18 12.31 65.96 -0.57 -0.20 0.54 541.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.21 0.15 0.25 0.23 0.21 -6.42%

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