[PASDEC] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -421.07%
YoY- -120.09%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 249,780 118,840 123,268 69,852 94,492 70,748 85,260 19.60%
PBT 17,076 13,516 40,176 760 17,680 1,296 25,412 -6.40%
Tax -5,228 -4,884 -1,448 -4,112 -1,488 -2,920 -1,764 19.84%
NP 11,848 8,632 38,728 -3,352 16,192 -1,624 23,648 -10.87%
-
NP to SH 11,048 956 38,040 -3,352 16,684 -492 24,924 -12.67%
-
Tax Rate 30.62% 36.13% 3.60% 541.05% 8.42% 225.31% 6.94% -
Total Cost 237,932 110,208 84,540 73,204 78,300 72,372 61,612 25.24%
-
Net Worth 346,043 368,700 374,879 202,500 394,386 348,500 359,876 -0.65%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 346,043 368,700 374,879 202,500 394,386 348,500 359,876 -0.65%
NOSH 205,978 205,978 205,978 202,500 206,485 205,000 205,643 0.02%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.74% 7.26% 31.42% -4.80% 17.14% -2.30% 27.74% -
ROE 3.19% 0.26% 10.15% -1.66% 4.23% -0.14% 6.93% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 121.27 57.70 59.85 34.49 45.76 34.51 41.46 19.57%
EPS 5.36 0.48 18.48 -1.64 8.08 -0.24 12.12 -12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.79 1.82 1.00 1.91 1.70 1.75 -0.67%
Adjusted Per Share Value based on latest NOSH - 202,500
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 51.50 24.50 25.42 14.40 19.48 14.59 17.58 19.60%
EPS 2.28 0.20 7.84 -0.69 3.44 -0.10 5.14 -12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7135 0.7602 0.7729 0.4175 0.8132 0.7186 0.742 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.545 0.33 0.40 0.41 0.31 0.26 0.40 -
P/RPS 0.45 0.57 0.67 1.19 0.68 0.75 0.96 -11.85%
P/EPS 10.16 71.10 2.17 -24.77 3.84 -108.33 3.30 20.60%
EY 9.84 1.41 46.17 -4.04 26.06 -0.92 30.30 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.18 0.22 0.41 0.16 0.15 0.23 5.65%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 27/05/13 31/05/12 30/05/11 31/05/10 28/05/09 29/05/08 -
Price 0.575 0.37 0.28 0.46 0.31 0.35 0.40 -
P/RPS 0.47 0.64 0.47 1.33 0.68 1.01 0.96 -11.21%
P/EPS 10.72 79.72 1.52 -27.79 3.84 -145.83 3.30 21.68%
EY 9.33 1.25 65.96 -3.60 26.06 -0.69 30.30 -17.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.21 0.15 0.46 0.16 0.21 0.23 6.72%

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