[PASDEC] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -74.9%
YoY- -98.79%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 60,549 90,920 112,749 68,549 60,749 49,215 43,370 5.71%
PBT 5,512 -7,718 4,456 3,096 6,471 374 7,297 -4.56%
Tax -431 -3,782 -2,618 -2,718 -1,186 -158 -489 -2.08%
NP 5,081 -11,500 1,838 378 5,285 216 6,808 -4.75%
-
NP to SH 5,156 -11,223 1,680 60 4,945 216 6,793 -4.48%
-
Tax Rate 7.82% - 58.75% 87.79% 18.33% 42.25% 6.70% -
Total Cost 55,468 102,420 110,911 68,171 55,464 48,999 36,562 7.18%
-
Net Worth 315,146 327,505 343,983 366,640 376,939 388,799 399,346 -3.86%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 315,146 327,505 343,983 366,640 376,939 388,799 399,346 -3.86%
NOSH 205,978 205,978 205,978 205,978 205,978 215,999 205,848 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.39% -12.65% 1.63% 0.55% 8.70% 0.44% 15.70% -
ROE 1.64% -3.43% 0.49% 0.02% 1.31% 0.06% 1.70% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.40 44.14 54.74 33.28 29.49 22.78 21.07 5.70%
EPS 2.50 -5.45 0.82 0.03 2.40 0.10 3.30 -4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.59 1.67 1.78 1.83 1.80 1.94 -3.87%
Adjusted Per Share Value based on latest NOSH - 205,978
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.12 22.71 28.16 17.12 15.17 12.29 10.83 5.71%
EPS 1.29 -2.80 0.42 0.01 1.24 0.05 1.70 -4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7871 0.818 0.8592 0.9158 0.9415 0.9711 0.9974 -3.86%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.40 0.41 0.795 0.40 0.34 0.48 0.40 -
P/RPS 1.36 0.93 1.45 1.20 1.15 2.11 1.90 -5.41%
P/EPS 15.98 -7.52 97.47 1,373.19 14.16 480.00 12.12 4.71%
EY 6.26 -13.29 1.03 0.07 7.06 0.21 8.25 -4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.48 0.22 0.19 0.27 0.21 3.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 26/08/14 30/08/13 29/08/12 23/08/11 26/08/10 -
Price 0.54 0.30 0.825 0.38 0.39 0.37 0.34 -
P/RPS 1.84 0.68 1.51 1.14 1.32 1.62 1.61 2.24%
P/EPS 21.57 -5.51 101.15 1,304.53 16.24 370.00 10.30 13.09%
EY 4.64 -18.16 0.99 0.08 6.16 0.27 9.71 -11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.19 0.49 0.21 0.21 0.21 0.18 11.70%

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