[PASDEC] YoY TTM 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- 29.33%
YoY- 241.87%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 184,465 183,530 156,423 134,960 96,516 108,842 69,107 17.76%
PBT -14,574 23,491 40,184 12,169 2,650 -1,906 -1,845 41.10%
Tax -1,585 -2,266 -3,968 -5,139 -2,642 1,505 -4,824 -16.92%
NP -16,159 21,225 36,216 7,030 8 -401 -6,669 15.88%
-
NP to SH -14,141 -18,563 35,528 5,445 -3,838 2,753 -4,958 19.07%
-
Tax Rate - 9.65% 9.87% 42.23% 99.70% - - -
Total Cost 200,624 162,305 120,207 127,930 96,508 109,243 75,776 17.60%
-
Net Worth 317,377 335,108 360,461 372,820 371,925 398,281 405,600 -4.00%
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 317,377 335,108 360,461 372,820 371,925 398,281 405,600 -4.00%
NOSH 205,978 205,978 205,978 205,978 217,500 206,363 240,000 -2.51%
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 -8.76% 11.56% 23.15% 5.21% 0.01% -0.37% -9.65% -
ROE -4.46% -5.54% 9.86% 1.46% -1.03% 0.69% -1.22% -
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 89.51 89.27 75.94 65.52 44.38 52.74 28.79 20.80%
EPS -6.86 -9.03 17.25 2.64 -1.76 1.33 -2.07 22.09%
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 38.03 37.84 32.25 27.83 19.90 22.44 14.25 17.76%
EPS -2.92 -3.83 7.33 1.12 -0.79 0.57 -1.02 19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6544 0.6909 0.7432 0.7687 0.7669 0.8212 0.8363 -4.00%
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 0.34 0.72 0.58 0.56 0.81 0.68 1.35 -20.52%
P/EPS -4.37 -7.14 2.55 14.00 -20.40 26.99 -18.88 -21.63%
EY -22.87 -14.00 39.20 7.14 -4.90 3.71 -5.30 27.58%
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 0.39 0.57 0.58 0.47 0.90 0.78 1.39 -19.08%
P/EPS -5.10 -5.65 2.55 11.73 -22.67 30.73 -19.36 -19.92%
EY -19.60 -17.70 39.20 8.53 -4.41 3.25 -5.16 24.89%
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