[PASDEC] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 98.83%
YoY- 97.3%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 160,867 110,618 78,983 109,117 93,548 108,234 106,469 7.11%
PBT 12,488 10,658 2,597 -4,269 668 34,844 5,497 14.64%
Tax -9,954 328 -3,007 89 -3,407 -4,541 -4,164 15.61%
NP 2,534 10,986 -410 -4,180 -2,739 30,303 1,333 11.28%
-
NP to SH -514 9,829 -3,965 -51 -1,892 35,587 1,295 -
-
Tax Rate 79.71% -3.08% 115.79% - 510.03% 13.03% 75.75% -
Total Cost 158,333 99,632 79,393 113,297 96,287 77,931 105,136 7.05%
-
Net Worth 368,700 374,879 202,500 394,386 348,500 359,876 329,981 1.86%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 368,700 374,879 202,500 394,386 348,500 359,876 329,981 1.86%
NOSH 205,978 205,978 202,500 206,485 205,000 205,643 206,238 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.58% 9.93% -0.52% -3.83% -2.93% 28.00% 1.25% -
ROE -0.14% 2.62% -1.96% -0.01% -0.54% 9.89% 0.39% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 78.10 53.70 39.00 52.84 45.63 52.63 51.62 7.13%
EPS -0.25 4.77 -1.96 -0.02 -0.92 17.31 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.82 1.00 1.91 1.70 1.75 1.60 1.88%
Adjusted Per Share Value based on latest NOSH - 206,485
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 40.18 27.63 19.73 27.25 23.37 27.03 26.59 7.11%
EPS -0.13 2.45 -0.99 -0.01 -0.47 8.89 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9209 0.9363 0.5058 0.9851 0.8704 0.8989 0.8242 1.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.33 0.40 0.41 0.31 0.26 0.40 0.54 -
P/RPS 0.42 0.74 1.05 0.59 0.57 0.76 1.05 -14.15%
P/EPS -132.24 8.38 -20.94 -1,255.11 -28.17 2.31 86.00 -
EY -0.76 11.93 -4.78 -0.08 -3.55 43.26 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.41 0.16 0.15 0.23 0.34 -10.04%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 31/05/12 30/05/11 31/05/10 28/05/09 29/05/08 29/05/07 -
Price 0.37 0.28 0.46 0.31 0.35 0.40 0.48 -
P/RPS 0.47 0.52 1.18 0.59 0.77 0.76 0.93 -10.74%
P/EPS -148.27 5.87 -23.49 -1,255.11 -37.92 2.31 76.44 -
EY -0.67 17.04 -4.26 -0.08 -2.64 43.26 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.46 0.16 0.21 0.23 0.30 -5.76%

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