[PASDEC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -63.24%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 183,530 177,148 165,683 132,948 156,423 169,774 160,867 9.17%
PBT 23,491 52,624 52,154 51,264 40,184 15,778 12,488 52.32%
Tax -2,266 547 361 447 -3,968 -10,627 -9,954 -62.68%
NP 21,225 53,171 52,515 51,711 36,216 5,151 2,534 311.90%
-
NP to SH -18,563 14,679 15,582 13,059 35,528 3,872 -514 990.20%
-
Tax Rate 9.65% -1.04% -0.69% -0.87% 9.87% 67.35% 79.71% -
Total Cost 162,305 123,977 113,168 81,237 120,207 164,623 158,333 1.66%
-
Net Worth 335,108 343,983 346,043 477,583 360,461 366,640 368,700 -6.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 335,108 343,983 346,043 477,583 360,461 366,640 368,700 -6.16%
NOSH 205,978 205,978 205,978 285,978 205,978 205,978 205,978 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.56% 30.02% 31.70% 38.90% 23.15% 3.03% 1.58% -
ROE -5.54% 4.27% 4.50% 2.73% 9.86% 1.06% -0.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 89.27 86.00 80.44 46.49 75.94 82.42 78.10 9.31%
EPS -9.03 7.13 7.56 4.57 17.25 1.88 -0.25 990.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.67 1.68 1.67 1.75 1.78 1.79 -6.04%
Adjusted Per Share Value based on latest NOSH - 285,978
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.84 44.25 41.38 33.21 39.07 42.40 40.18 9.17%
EPS -4.64 3.67 3.89 3.26 8.87 0.97 -0.13 981.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.837 0.8592 0.8643 1.1929 0.9003 0.9158 0.9209 -6.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.645 0.795 0.545 0.41 0.44 0.40 0.33 -
P/RPS 0.72 0.92 0.68 0.88 0.58 0.49 0.42 43.19%
P/EPS -7.14 11.16 7.20 8.98 2.55 21.28 -132.24 -85.68%
EY -14.00 8.96 13.88 11.14 39.20 4.70 -0.76 596.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.32 0.25 0.25 0.22 0.18 70.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 27/05/13 -
Price 0.51 0.825 0.575 0.61 0.44 0.38 0.37 -
P/RPS 0.57 0.96 0.71 1.31 0.58 0.46 0.47 13.71%
P/EPS -5.65 11.58 7.60 13.36 2.55 20.21 -148.27 -88.65%
EY -17.70 8.64 13.16 7.49 39.20 4.95 -0.67 785.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.49 0.34 0.37 0.25 0.21 0.21 29.61%

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