[PASDEC] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -161.11%
YoY- -102.78%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 151,957 101,375 106,926 69,230 57,857 52,196 80,264 11.21%
PBT 4,894 32,667 11,636 271 4,448 -2,010 6,529 -4.68%
Tax -2,816 -103 -5,230 -429 -138 -1,986 -205 54.72%
NP 2,078 32,564 6,406 -158 4,310 -3,996 6,324 -16.92%
-
NP to SH 981 32,603 5,832 -132 4,750 -2,422 7,072 -28.04%
-
Tax Rate 57.54% 0.32% 44.95% 158.30% 3.10% - 3.14% -
Total Cost 149,879 68,811 100,520 69,388 53,547 56,192 73,940 12.49%
-
Net Worth 335,744 360,461 372,820 376,200 396,861 346,879 358,754 -1.09%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 4,123 -
Div Payout % - - - - - - 58.31% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 335,744 360,461 372,820 376,200 396,861 346,879 358,754 -1.09%
NOSH 205,978 205,978 205,978 220,000 205,627 205,254 206,180 -0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.37% 32.12% 5.99% -0.23% 7.45% -7.66% 7.88% -
ROE 0.29% 9.04% 1.56% -0.04% 1.20% -0.70% 1.97% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 73.77 49.22 51.91 31.47 28.14 25.43 38.93 11.23%
EPS 0.48 15.83 2.83 -0.06 2.31 -1.18 3.43 -27.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.63 1.75 1.81 1.71 1.93 1.69 1.74 -1.08%
Adjusted Per Share Value based on latest NOSH - 217,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.33 20.90 22.05 14.27 11.93 10.76 16.55 11.21%
EPS 0.20 6.72 1.20 -0.03 0.98 -0.50 1.46 -28.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.6923 0.7432 0.7687 0.7757 0.8183 0.7152 0.7397 -1.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.645 0.44 0.37 0.36 0.36 0.39 0.35 -
P/RPS 0.87 0.89 0.71 1.14 1.28 1.53 0.90 -0.56%
P/EPS 135.43 2.78 13.07 -600.00 15.58 -33.05 10.20 53.85%
EY 0.74 35.97 7.65 -0.17 6.42 -3.03 9.80 -34.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.40 0.25 0.20 0.21 0.19 0.23 0.20 12.24%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 25/11/09 28/11/08 -
Price 0.51 0.44 0.31 0.40 0.41 0.40 0.30 -
P/RPS 0.69 0.89 0.60 1.27 1.46 1.57 0.77 -1.81%
P/EPS 107.08 2.78 10.95 -666.67 17.75 -33.90 8.75 51.77%
EY 0.93 35.97 9.13 -0.15 5.63 -2.95 11.43 -34.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.31 0.25 0.17 0.23 0.21 0.24 0.17 10.52%

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