[PASDEC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 17.94%
YoY- 4518.18%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 68,549 29,710 161,974 106,926 60,749 30,817 97,264 -20.82%
PBT 3,096 3,379 19,153 11,636 6,471 10,044 804 145.87%
Tax -2,718 -1,221 -9,095 -5,230 -1,186 -362 -338 301.88%
NP 378 2,158 10,058 6,406 5,285 9,682 466 -13.03%
-
NP to SH 60 239 8,757 5,832 4,945 9,510 -519 -
-
Tax Rate 87.79% 36.13% 47.49% 44.95% 18.33% 3.60% 42.04% -
Total Cost 68,171 27,552 151,916 100,520 55,464 21,135 96,798 -20.85%
-
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 367,391 -0.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 367,391 -0.13%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 206,400 -0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.55% 7.26% 6.21% 5.99% 8.70% 31.42% 0.48% -
ROE 0.02% 0.06% 1.70% 1.56% 1.31% 2.54% -0.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.28 14.42 56.64 51.91 29.49 14.96 47.12 -20.70%
EPS 0.03 0.12 4.25 2.83 2.40 4.62 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.79 1.80 1.81 1.83 1.82 1.78 0.00%
Adjusted Per Share Value based on latest NOSH - 205,978
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.12 7.42 40.46 26.71 15.17 7.70 24.29 -20.81%
EPS 0.01 0.06 2.19 1.46 1.24 2.38 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9158 0.9209 1.2857 0.9312 0.9415 0.9363 0.9176 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.40 0.33 0.31 0.37 0.34 0.40 0.40 -
P/RPS 1.20 2.29 0.55 0.71 1.15 2.67 0.85 25.87%
P/EPS 1,373.19 284.40 10.12 13.07 14.16 8.66 -159.08 -
EY 0.07 0.35 9.88 7.65 7.06 11.54 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.17 0.20 0.19 0.22 0.22 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.38 0.37 0.345 0.31 0.39 0.28 0.44 -
P/RPS 1.14 2.57 0.61 0.60 1.32 1.87 0.93 14.55%
P/EPS 1,304.53 318.88 11.27 10.95 16.24 6.06 -174.98 -
EY 0.08 0.31 8.88 9.13 6.16 16.49 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.17 0.21 0.15 0.25 -10.98%

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