[PASDEC] YoY Annualized Quarter 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- 36125.56%
YoY- 459.04%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 116,909 167,816 202,609 135,166 142,568 92,306 77,142 7.16%
PBT 3,112 -25,942 6,525 43,556 15,514 361 5,930 -10.17%
Tax -1,713 -1,060 -3,754 -137 -6,973 -571 -184 44.99%
NP 1,398 -27,002 2,770 43,418 8,541 -210 5,746 -20.97%
-
NP to SH 1,392 -24,169 1,308 43,470 7,776 -176 6,333 -22.29%
-
Tax Rate 55.04% - 57.53% 0.31% 44.95% 158.17% 3.10% -
Total Cost 115,510 194,818 199,838 91,748 134,026 92,517 71,396 8.34%
-
Net Worth 300,727 317,222 335,744 360,461 372,820 376,200 396,861 -4.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 300,727 317,222 335,744 360,461 372,820 376,200 396,861 -4.51%
NOSH 205,978 205,988 205,978 205,978 205,978 220,000 205,627 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.20% -16.09% 1.37% 32.12% 5.99% -0.23% 7.45% -
ROE 0.46% -7.62% 0.39% 12.06% 2.09% -0.05% 1.60% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.76 81.47 98.36 65.62 69.22 41.96 37.52 7.13%
EPS 0.68 -11.73 0.64 21.11 3.77 -0.08 3.08 -22.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.54 1.63 1.75 1.81 1.71 1.93 -4.54%
Adjusted Per Share Value based on latest NOSH - 205,978
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.20 41.92 50.61 33.76 35.61 23.06 19.27 7.16%
EPS 0.35 -6.04 0.33 10.86 1.94 -0.04 1.58 -22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7511 0.7923 0.8386 0.9003 0.9312 0.9396 0.9912 -4.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.52 0.30 0.645 0.44 0.37 0.36 0.36 -
P/RPS 0.92 0.37 0.66 0.67 0.53 0.86 0.96 -0.70%
P/EPS 76.95 -2.56 101.57 2.08 9.80 -450.00 11.69 36.85%
EY 1.30 -39.11 0.98 47.96 10.20 -0.22 8.56 -26.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.19 0.40 0.25 0.20 0.21 0.19 11.22%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 -
Price 0.515 0.35 0.51 0.44 0.31 0.40 0.41 -
P/RPS 0.91 0.43 0.52 0.67 0.45 0.95 1.09 -2.96%
P/EPS 76.21 -2.98 80.31 2.08 8.21 -500.00 13.31 33.71%
EY 1.31 -33.52 1.25 47.96 12.18 -0.20 7.51 -25.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.23 0.31 0.25 0.17 0.23 0.21 8.87%

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