[PASDEC] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 30.63%
YoY- -239.41%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 108,798 110,618 97,264 96,516 90,988 78,983 85,143 17.77%
PBT 6,901 10,658 804 2,650 -96 2,597 6,827 0.72%
Tax -1,366 328 -338 -2,642 -2,020 -3,007 -2,351 -30.39%
NP 5,535 10,986 466 8 -2,116 -410 4,476 15.22%
-
NP to SH 4,210 9,829 -519 -3,838 -5,533 -3,965 1,044 153.56%
-
Tax Rate 19.79% -3.08% 42.04% 99.70% - 115.79% 34.44% -
Total Cost 103,263 99,632 96,798 96,508 93,104 79,393 80,667 17.91%
-
Net Worth 376,939 374,879 321,347 371,925 180,000 202,500 384,744 -1.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 376,939 374,879 321,347 371,925 180,000 202,500 384,744 -1.35%
NOSH 205,978 205,978 202,105 217,500 180,000 202,500 205,745 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.09% 9.93% 0.48% 0.01% -2.33% -0.52% 5.26% -
ROE 1.12% 2.62% -0.16% -1.03% -3.07% -1.96% 0.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.82 53.70 48.13 44.38 50.55 39.00 41.38 17.68%
EPS 2.04 4.77 -0.26 -1.76 -3.07 -1.96 0.51 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.82 1.59 1.71 1.00 1.00 1.87 -1.43%
Adjusted Per Share Value based on latest NOSH - 217,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.43 22.81 20.05 19.90 18.76 16.29 17.56 17.74%
EPS 0.87 2.03 -0.11 -0.79 -1.14 -0.82 0.22 150.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7772 0.7729 0.6626 0.7669 0.3711 0.4175 0.7933 -1.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.34 0.40 0.40 0.36 0.48 0.41 0.41 -
P/RPS 0.64 0.74 0.83 0.81 0.95 1.05 0.99 -25.25%
P/EPS 16.63 8.38 -155.77 -20.40 -15.62 -20.94 80.80 -65.17%
EY 6.01 11.93 -0.64 -4.90 -6.40 -4.78 1.24 186.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.25 0.21 0.48 0.41 0.22 -9.31%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 -
Price 0.39 0.28 0.44 0.40 0.37 0.46 0.41 -
P/RPS 0.74 0.52 0.91 0.90 0.73 1.18 0.99 -17.65%
P/EPS 19.08 5.87 -171.34 -22.67 -12.04 -23.49 80.80 -61.82%
EY 5.24 17.04 -0.58 -4.41 -8.31 -4.26 1.24 161.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.28 0.23 0.37 0.46 0.22 -3.05%

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