[PASDEC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1993.83%
YoY- 347.89%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 161,974 134,960 108,798 110,618 97,264 96,516 90,988 46.62%
PBT 19,153 12,169 6,901 10,658 804 2,650 -96 -
Tax -9,095 -5,139 -1,366 328 -338 -2,642 -2,020 171.42%
NP 10,058 7,030 5,535 10,986 466 8 -2,116 -
-
NP to SH 8,757 5,445 4,210 9,829 -519 -3,838 -5,533 -
-
Tax Rate 47.49% 42.23% 19.79% -3.08% 42.04% 99.70% - -
Total Cost 151,916 127,930 103,263 99,632 96,798 96,508 93,104 38.39%
-
Net Worth 514,760 372,820 376,939 374,879 321,347 371,925 180,000 100.83%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 514,760 372,820 376,939 374,879 321,347 371,925 180,000 100.83%
NOSH 285,978 205,978 205,978 205,978 202,105 217,500 180,000 35.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.21% 5.21% 5.09% 9.93% 0.48% 0.01% -2.33% -
ROE 1.70% 1.46% 1.12% 2.62% -0.16% -1.03% -3.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.64 65.52 52.82 53.70 48.13 44.38 50.55 7.84%
EPS 3.06 2.64 2.04 4.77 -0.26 -1.76 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.81 1.83 1.82 1.59 1.71 1.00 47.70%
Adjusted Per Share Value based on latest NOSH - 205,978
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.40 27.83 22.43 22.81 20.05 19.90 18.76 46.63%
EPS 1.81 1.12 0.87 2.03 -0.11 -0.79 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0614 0.7687 0.7772 0.7729 0.6626 0.7669 0.3711 100.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.37 0.34 0.40 0.40 0.36 0.48 -
P/RPS 0.55 0.56 0.64 0.74 0.83 0.81 0.95 -30.42%
P/EPS 10.12 14.00 16.63 8.38 -155.77 -20.40 -15.62 -
EY 9.88 7.14 6.01 11.93 -0.64 -4.90 -6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.19 0.22 0.25 0.21 0.48 -49.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.345 0.31 0.39 0.28 0.44 0.40 0.37 -
P/RPS 0.61 0.47 0.74 0.52 0.91 0.90 0.73 -11.23%
P/EPS 11.27 11.73 19.08 5.87 -171.34 -22.67 -12.04 -
EY 8.88 8.53 5.24 17.04 -0.58 -4.41 -8.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.21 0.15 0.28 0.23 0.37 -35.74%

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