[PASDEC] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 125.78%
YoY- -96.82%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 112,749 68,549 60,749 49,215 43,370 26,100 47,928 15.31%
PBT 4,456 3,096 6,471 374 7,297 -2,476 9,783 -12.27%
Tax -2,618 -2,718 -1,186 -158 -489 -1,252 -1,022 16.96%
NP 1,838 378 5,285 216 6,808 -3,728 8,761 -22.90%
-
NP to SH 1,680 60 4,945 216 6,793 -2,448 9,393 -24.92%
-
Tax Rate 58.75% 87.79% 18.33% 42.25% 6.70% - 10.45% -
Total Cost 110,911 68,171 55,464 48,999 36,562 29,828 39,167 18.93%
-
Net Worth 343,983 366,640 376,939 388,799 399,346 345,599 362,536 -0.87%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 343,983 366,640 376,939 388,799 399,346 345,599 362,536 -0.87%
NOSH 205,978 205,978 205,978 215,999 205,848 205,714 205,986 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.63% 0.55% 8.70% 0.44% 15.70% -14.28% 18.28% -
ROE 0.49% 0.02% 1.31% 0.06% 1.70% -0.71% 2.59% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 54.74 33.28 29.49 22.78 21.07 12.69 23.27 15.31%
EPS 0.82 0.03 2.40 0.10 3.30 -1.19 4.56 -24.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.78 1.83 1.80 1.94 1.68 1.76 -0.87%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.16 17.12 15.17 12.29 10.83 6.52 11.97 15.31%
EPS 0.42 0.01 1.24 0.05 1.70 -0.61 2.35 -24.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.9158 0.9415 0.9711 0.9974 0.8632 0.9055 -0.87%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.795 0.40 0.34 0.48 0.40 0.34 0.38 -
P/RPS 1.45 1.20 1.15 2.11 1.90 2.68 1.63 -1.93%
P/EPS 97.47 1,373.19 14.16 480.00 12.12 -28.57 8.33 50.64%
EY 1.03 0.07 7.06 0.21 8.25 -3.50 12.00 -33.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.22 0.19 0.27 0.21 0.20 0.22 13.87%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 30/08/13 29/08/12 23/08/11 26/08/10 27/08/09 29/08/08 -
Price 0.825 0.38 0.39 0.37 0.34 0.40 0.35 -
P/RPS 1.51 1.14 1.32 1.62 1.61 3.15 1.50 0.11%
P/EPS 101.15 1,304.53 16.24 370.00 10.30 -33.61 7.68 53.64%
EY 0.99 0.08 6.16 0.27 9.71 -2.98 13.03 -34.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.21 0.21 0.21 0.18 0.24 0.20 16.09%

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