[PASDEC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -293.18%
YoY- -149.71%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 106,926 60,749 30,817 97,264 69,230 49,215 17,463 233.58%
PBT 11,636 6,471 10,044 804 271 374 190 1442.09%
Tax -5,230 -1,186 -362 -338 -429 -158 -1,028 194.92%
NP 6,406 5,285 9,682 466 -158 216 -838 -
-
NP to SH 5,832 4,945 9,510 -519 -132 216 -838 -
-
Tax Rate 44.95% 18.33% 3.60% 42.04% 158.30% 42.25% 541.05% -
Total Cost 100,520 55,464 21,135 96,798 69,388 48,999 18,301 210.33%
-
Net Worth 372,820 376,939 374,879 367,391 376,200 388,799 202,500 50.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 372,820 376,939 374,879 367,391 376,200 388,799 202,500 50.04%
NOSH 205,978 205,978 205,978 206,400 220,000 215,999 202,500 1.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.99% 8.70% 31.42% 0.48% -0.23% 0.44% -4.80% -
ROE 1.56% 1.31% 2.54% -0.14% -0.04% 0.06% -0.41% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.91 29.49 14.96 47.12 31.47 22.78 8.62 229.92%
EPS 2.83 2.40 4.62 -0.25 -0.06 0.10 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.82 1.78 1.71 1.80 1.00 48.35%
Adjusted Per Share Value based on latest NOSH - 202,105
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.05 12.53 6.35 20.05 14.27 10.15 3.60 233.65%
EPS 1.20 1.02 1.96 -0.11 -0.03 0.04 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7687 0.7772 0.7729 0.7575 0.7757 0.8016 0.4175 50.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.37 0.34 0.40 0.40 0.36 0.48 0.41 -
P/RPS 0.71 1.15 2.67 0.85 1.14 2.11 4.75 -71.73%
P/EPS 13.07 14.16 8.66 -159.08 -600.00 480.00 -99.08 -
EY 7.65 7.06 11.54 -0.63 -0.17 0.21 -1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.22 0.22 0.21 0.27 0.41 -37.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 -
Price 0.31 0.39 0.28 0.44 0.40 0.37 0.46 -
P/RPS 0.60 1.32 1.87 0.93 1.27 1.62 5.33 -76.59%
P/EPS 10.95 16.24 6.06 -174.98 -666.67 370.00 -111.16 -
EY 9.13 6.16 16.49 -0.57 -0.15 0.27 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.15 0.25 0.23 0.21 0.46 -48.40%

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