[PASDEC] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 817.56%
YoY- 552.49%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 177,148 165,683 132,948 156,423 169,774 160,867 161,974 6.16%
PBT 52,624 52,154 51,264 40,184 15,778 12,488 19,153 96.53%
Tax 547 361 447 -3,968 -10,627 -9,954 -9,095 -
NP 53,171 52,515 51,711 36,216 5,151 2,534 10,058 204.39%
-
NP to SH 14,679 15,582 13,059 35,528 3,872 -514 8,757 41.24%
-
Tax Rate -1.04% -0.69% -0.87% 9.87% 67.35% 79.71% 47.49% -
Total Cost 123,977 113,168 81,237 120,207 164,623 158,333 151,916 -12.70%
-
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 285,978 -19.69%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 30.02% 31.70% 38.90% 23.15% 3.03% 1.58% 6.21% -
ROE 4.27% 4.50% 2.73% 9.86% 1.06% -0.14% 1.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 86.00 80.44 46.49 75.94 82.42 78.10 56.64 32.20%
EPS 7.13 7.56 4.57 17.25 1.88 -0.25 3.06 76.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.68 1.67 1.75 1.78 1.79 1.80 -4.88%
Adjusted Per Share Value based on latest NOSH - 205,978
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.25 41.38 33.21 39.07 42.40 40.18 40.46 6.16%
EPS 3.67 3.89 3.26 8.87 0.97 -0.13 2.19 41.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.8643 1.1929 0.9003 0.9158 0.9209 1.2857 -23.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.795 0.545 0.41 0.44 0.40 0.33 0.31 -
P/RPS 0.92 0.68 0.88 0.58 0.49 0.42 0.55 41.04%
P/EPS 11.16 7.20 8.98 2.55 21.28 -132.24 10.12 6.75%
EY 8.96 13.88 11.14 39.20 4.70 -0.76 9.88 -6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.32 0.25 0.25 0.22 0.18 0.17 100.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 27/05/13 28/02/13 -
Price 0.825 0.575 0.61 0.44 0.38 0.37 0.345 -
P/RPS 0.96 0.71 1.31 0.58 0.46 0.47 0.61 35.41%
P/EPS 11.58 7.60 13.36 2.55 20.21 -148.27 11.27 1.83%
EY 8.64 13.16 7.49 39.20 4.95 -0.67 8.88 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.37 0.25 0.21 0.21 0.19 88.38%

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