[PASDEC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -226.46%
YoY- -152.25%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 188,731 195,191 210,560 183,530 177,148 165,683 132,948 26.39%
PBT -2,397 5,926 9,777 23,491 52,624 52,154 51,264 -
Tax -4,770 -2,832 -3,606 -2,266 547 361 447 -
NP -7,167 3,094 6,171 21,225 53,171 52,515 51,711 -
-
NP to SH -7,936 1,862 4,967 -18,563 14,679 15,582 13,059 -
-
Tax Rate - 47.79% 36.88% 9.65% -1.04% -0.69% -0.87% -
Total Cost 195,898 192,097 204,389 162,305 123,977 113,168 81,237 80.11%
-
Net Worth 327,505 335,744 466,144 335,108 343,983 346,043 477,583 -22.28%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 327,505 335,744 466,144 335,108 343,983 346,043 477,583 -22.28%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 285,978 -19.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -3.80% 1.59% 2.93% 11.56% 30.02% 31.70% 38.90% -
ROE -2.42% 0.55% 1.07% -5.54% 4.27% 4.50% 2.73% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 91.63 94.76 73.63 89.27 86.00 80.44 46.49 57.39%
EPS -3.85 0.90 1.74 -9.03 7.13 7.56 4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.63 1.63 1.63 1.67 1.68 1.67 -3.22%
Adjusted Per Share Value based on latest NOSH - 205,978
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.14 48.75 52.59 45.84 44.25 41.38 33.21 26.38%
EPS -1.98 0.47 1.24 -4.64 3.67 3.89 3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.818 0.8386 1.1643 0.837 0.8592 0.8643 1.1929 -22.29%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.41 0.49 0.385 0.645 0.795 0.545 0.41 -
P/RPS 0.45 0.52 0.52 0.72 0.92 0.68 0.88 -36.13%
P/EPS -10.64 54.20 22.17 -7.14 11.16 7.20 8.98 -
EY -9.40 1.84 4.51 -14.00 8.96 13.88 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.24 0.40 0.48 0.32 0.25 2.65%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 28/11/14 26/08/14 28/05/14 28/02/14 -
Price 0.30 0.46 0.465 0.51 0.825 0.575 0.61 -
P/RPS 0.33 0.49 0.63 0.57 0.96 0.71 1.31 -60.21%
P/EPS -7.79 50.89 26.77 -5.65 11.58 7.60 13.36 -
EY -12.84 1.97 3.74 -17.70 8.64 13.16 7.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.29 0.31 0.49 0.34 0.37 -35.95%

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