[PASDEC] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -57.17%
YoY- 176.09%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 160,867 161,974 134,960 108,798 110,618 97,264 96,516 40.53%
PBT 12,488 19,153 12,169 6,901 10,658 804 2,650 180.81%
Tax -9,954 -9,095 -5,139 -1,366 328 -338 -2,642 141.93%
NP 2,534 10,058 7,030 5,535 10,986 466 8 4530.45%
-
NP to SH -514 8,757 5,445 4,210 9,829 -519 -3,838 -73.79%
-
Tax Rate 79.71% 47.49% 42.23% 19.79% -3.08% 42.04% 99.70% -
Total Cost 158,333 151,916 127,930 103,263 99,632 96,798 96,508 39.06%
-
Net Worth 368,700 514,760 372,820 376,939 374,879 321,347 371,925 -0.57%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 368,700 514,760 372,820 376,939 374,879 321,347 371,925 -0.57%
NOSH 205,978 285,978 205,978 205,978 205,978 202,105 217,500 -3.56%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.58% 6.21% 5.21% 5.09% 9.93% 0.48% 0.01% -
ROE -0.14% 1.70% 1.46% 1.12% 2.62% -0.16% -1.03% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 78.10 56.64 65.52 52.82 53.70 48.13 44.38 45.71%
EPS -0.25 3.06 2.64 2.04 4.77 -0.26 -1.76 -72.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.80 1.81 1.83 1.82 1.59 1.71 3.09%
Adjusted Per Share Value based on latest NOSH - 205,978
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.17 33.40 27.83 22.43 22.81 20.05 19.90 40.53%
EPS -0.11 1.81 1.12 0.87 2.03 -0.11 -0.79 -73.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7602 1.0614 0.7687 0.7772 0.7729 0.6626 0.7669 -0.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.33 0.31 0.37 0.34 0.40 0.40 0.36 -
P/RPS 0.42 0.55 0.56 0.64 0.74 0.83 0.81 -35.43%
P/EPS -132.24 10.12 14.00 16.63 8.38 -155.77 -20.40 247.26%
EY -0.76 9.88 7.14 6.01 11.93 -0.64 -4.90 -71.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.20 0.19 0.22 0.25 0.21 -9.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.37 0.345 0.31 0.39 0.28 0.44 0.40 -
P/RPS 0.47 0.61 0.47 0.74 0.52 0.91 0.90 -35.12%
P/EPS -148.27 11.27 11.73 19.08 5.87 -171.34 -22.67 249.33%
EY -0.67 8.88 8.53 5.24 17.04 -0.58 -4.41 -71.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.17 0.21 0.15 0.28 0.23 -5.87%

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