[PASDEC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 50.15%
YoY- 1787.28%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 101,375 68,549 29,710 161,974 106,926 60,749 30,817 121.02%
PBT 32,667 3,096 3,379 19,153 11,636 6,471 10,044 119.35%
Tax -103 -2,718 -1,221 -9,095 -5,230 -1,186 -362 -56.70%
NP 32,564 378 2,158 10,058 6,406 5,285 9,682 124.31%
-
NP to SH 32,603 60 239 8,757 5,832 4,945 9,510 127.19%
-
Tax Rate 0.32% 87.79% 36.13% 47.49% 44.95% 18.33% 3.60% -
Total Cost 68,811 68,171 27,552 151,916 100,520 55,464 21,135 119.51%
-
Net Worth 360,461 366,640 368,700 514,760 372,820 376,939 374,879 -2.57%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 360,461 366,640 368,700 514,760 372,820 376,939 374,879 -2.57%
NOSH 205,978 205,978 205,978 285,978 205,978 205,978 205,978 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.12% 0.55% 7.26% 6.21% 5.99% 8.70% 31.42% -
ROE 9.04% 0.02% 0.06% 1.70% 1.56% 1.31% 2.54% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.22 33.28 14.42 56.64 51.91 29.49 14.96 121.05%
EPS 15.83 0.03 0.12 4.25 2.83 2.40 4.62 127.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.78 1.79 1.80 1.81 1.83 1.82 -2.57%
Adjusted Per Share Value based on latest NOSH - 285,978
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.90 14.13 6.13 33.40 22.05 12.53 6.35 121.10%
EPS 6.72 0.01 0.05 1.81 1.20 1.02 1.96 127.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7432 0.756 0.7602 1.0614 0.7687 0.7772 0.7729 -2.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.44 0.40 0.33 0.31 0.37 0.34 0.40 -
P/RPS 0.89 1.20 2.29 0.55 0.71 1.15 2.67 -51.89%
P/EPS 2.78 1,373.19 284.40 10.12 13.07 14.16 8.66 -53.08%
EY 35.97 0.07 0.35 9.88 7.65 7.06 11.54 113.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.18 0.17 0.20 0.19 0.22 8.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.44 0.38 0.37 0.345 0.31 0.39 0.28 -
P/RPS 0.89 1.14 2.57 0.61 0.60 1.32 1.87 -39.01%
P/EPS 2.78 1,304.53 318.88 11.27 10.95 16.24 6.06 -40.49%
EY 35.97 0.08 0.31 8.88 9.13 6.16 16.49 68.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.21 0.19 0.17 0.21 0.15 40.52%

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