[PASDEC] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 17.94%
YoY- 4518.18%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 125,862 151,957 101,375 106,926 69,230 57,857 52,196 15.79%
PBT -19,457 4,894 32,667 11,636 271 4,448 -2,010 45.96%
Tax -795 -2,816 -103 -5,230 -429 -138 -1,986 -14.14%
NP -20,252 2,078 32,564 6,406 -158 4,310 -3,996 31.04%
-
NP to SH -18,127 981 32,603 5,832 -132 4,750 -2,422 39.83%
-
Tax Rate - 57.54% 0.32% 44.95% 158.30% 3.10% - -
Total Cost 146,114 149,879 68,811 100,520 69,388 53,547 56,192 17.25%
-
Net Worth 317,222 335,744 360,461 372,820 376,200 396,861 346,879 -1.47%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 317,222 335,744 360,461 372,820 376,200 396,861 346,879 -1.47%
NOSH 205,988 205,978 205,978 205,978 220,000 205,627 205,254 0.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -16.09% 1.37% 32.12% 5.99% -0.23% 7.45% -7.66% -
ROE -5.71% 0.29% 9.04% 1.56% -0.04% 1.20% -0.70% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 61.10 73.77 49.22 51.91 31.47 28.14 25.43 15.72%
EPS -8.80 0.48 15.83 2.83 -0.06 2.31 -1.18 39.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.63 1.75 1.81 1.71 1.93 1.69 -1.53%
Adjusted Per Share Value based on latest NOSH - 205,978
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.95 31.33 20.90 22.05 14.27 11.93 10.76 15.79%
EPS -3.74 0.20 6.72 1.20 -0.03 0.98 -0.50 39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6541 0.6923 0.7432 0.7687 0.7757 0.8183 0.7152 -1.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.30 0.645 0.44 0.37 0.36 0.36 0.39 -
P/RPS 0.49 0.87 0.89 0.71 1.14 1.28 1.53 -17.27%
P/EPS -3.41 135.43 2.78 13.07 -600.00 15.58 -33.05 -31.50%
EY -29.33 0.74 35.97 7.65 -0.17 6.42 -3.03 45.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.40 0.25 0.20 0.21 0.19 0.23 -3.13%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 25/11/09 -
Price 0.35 0.51 0.44 0.31 0.40 0.41 0.40 -
P/RPS 0.57 0.69 0.89 0.60 1.27 1.46 1.57 -15.53%
P/EPS -3.98 107.08 2.78 10.95 -666.67 17.75 -33.90 -30.01%
EY -25.14 0.93 35.97 9.13 -0.15 5.63 -2.95 42.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.25 0.17 0.23 0.21 0.24 -0.70%

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