[PASDEC] QoQ TTM 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- 60.83%
YoY- 1787.28%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 156,423 169,774 160,867 161,974 134,960 108,798 110,618 25.95%
PBT 40,184 15,778 12,488 19,153 12,169 6,901 10,658 142.04%
Tax -3,968 -10,627 -9,954 -9,095 -5,139 -1,366 328 -
NP 36,216 5,151 2,534 10,058 7,030 5,535 10,986 121.33%
-
NP to SH 35,528 3,872 -514 8,757 5,445 4,210 9,829 135.34%
-
Tax Rate 9.87% 67.35% 79.71% 47.49% 42.23% 19.79% -3.08% -
Total Cost 120,207 164,623 158,333 151,916 127,930 103,263 99,632 13.31%
-
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 23.15% 3.03% 1.58% 6.21% 5.21% 5.09% 9.93% -
ROE 9.86% 1.06% -0.14% 1.70% 1.46% 1.12% 2.62% -
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 75.94 82.42 78.10 56.64 65.52 52.82 53.70 25.96%
EPS 17.25 1.88 -0.25 3.06 2.64 2.04 4.77 135.41%
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 32.25 35.00 33.17 33.40 27.83 22.43 22.81 25.94%
EPS 7.33 0.80 -0.11 1.81 1.12 0.87 2.03 135.17%
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 0.58 0.49 0.42 0.55 0.56 0.64 0.74 -14.97%
P/EPS 2.55 21.28 -132.24 10.12 14.00 16.63 8.38 -54.72%
EY 39.20 4.70 -0.76 9.88 7.14 6.01 11.93 120.85%
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 0.58 0.46 0.47 0.61 0.47 0.74 0.52 7.54%
P/EPS 2.55 20.21 -148.27 11.27 11.73 19.08 5.87 -42.61%
EY 39.20 4.95 -0.67 8.88 8.53 5.24 17.04 74.17%
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