[PASDEC] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 19.32%
YoY- 3131.52%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 133,726 131,321 195,191 165,683 160,867 110,618 78,983 9.16%
PBT -13,666 -26,475 5,926 52,154 12,488 10,658 2,597 -
Tax -7,995 -2,056 -2,832 361 -9,954 328 -3,007 17.68%
NP -21,661 -28,531 3,094 52,515 2,534 10,986 -410 93.59%
-
NP to SH -20,493 -25,267 1,862 15,582 -514 9,829 -3,965 31.45%
-
Tax Rate - - 47.79% -0.69% 79.71% -3.08% 115.79% -
Total Cost 155,387 159,852 192,097 113,168 158,333 99,632 79,393 11.83%
-
Net Worth 280,130 313,864 335,744 346,043 368,700 374,879 202,500 5.55%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 280,130 313,864 335,744 346,043 368,700 374,879 202,500 5.55%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 202,500 0.28%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -16.20% -21.73% 1.59% 31.70% 1.58% 9.93% -0.52% -
ROE -7.32% -8.05% 0.55% 4.50% -0.14% 2.62% -1.96% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 64.92 63.18 94.76 80.44 78.10 53.70 39.00 8.85%
EPS -9.95 -12.16 0.90 7.56 -0.25 4.77 -1.96 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.51 1.63 1.68 1.79 1.82 1.00 5.25%
Adjusted Per Share Value based on latest NOSH - 205,978
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.57 27.08 40.25 34.16 33.17 22.81 16.29 9.15%
EPS -4.23 -5.21 0.38 3.21 -0.11 2.03 -0.82 31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5776 0.6471 0.6923 0.7135 0.7602 0.7729 0.4175 5.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.595 0.32 0.49 0.545 0.33 0.40 0.41 -
P/RPS 0.92 0.51 0.52 0.68 0.42 0.74 1.05 -2.17%
P/EPS -5.98 -2.63 54.20 7.20 -132.24 8.38 -20.94 -18.83%
EY -16.72 -37.99 1.84 13.88 -0.76 11.93 -4.78 23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.21 0.30 0.32 0.18 0.22 0.41 1.18%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 30/05/16 28/05/15 28/05/14 27/05/13 31/05/12 30/05/11 -
Price 0.61 0.425 0.46 0.575 0.37 0.28 0.46 -
P/RPS 0.94 0.67 0.49 0.71 0.47 0.52 1.18 -3.71%
P/EPS -6.13 -3.50 50.89 7.60 -148.27 5.87 -23.49 -20.04%
EY -16.31 -28.60 1.97 13.16 -0.67 17.04 -4.26 25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.28 0.28 0.34 0.21 0.15 0.46 -0.36%

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