Highlights

[PASDEC] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -18.57%    YoY -     377.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 69,852 85,143 77,142 86,740 94,492 103,181 69,594 0.25%
  QoQ % -17.96% 10.37% -11.06% -8.20% -8.42% 48.26% -
  Horiz. % 100.37% 122.34% 110.85% 124.64% 135.77% 148.26% 100.00%
PBT 760 6,827 5,930 14,594 17,680 -8,364 -2,680 -
  QoQ % -88.87% 15.11% -59.36% -17.45% 311.38% -212.09% -
  Horiz. % -28.36% -254.74% -221.29% -544.55% -659.70% 312.09% 100.00%
Tax -4,112 -2,351 -184 -978 -1,488 -343 -2,648 34.13%
  QoQ % -74.90% -1,177.72% 81.19% 34.27% -333.82% 87.05% -
  Horiz. % 155.29% 88.78% 6.95% 36.93% 56.19% 12.95% 100.00%
NP -3,352 4,476 5,746 13,616 16,192 -8,707 -5,328 -26.60%
  QoQ % -174.89% -22.11% -57.79% -15.91% 285.97% -63.42% -
  Horiz. % 62.91% -84.01% -107.86% -255.56% -303.90% 163.42% 100.00%
NP to SH -3,352 1,044 6,333 13,586 16,684 -4,420 -3,229 2.52%
  QoQ % -421.07% -83.52% -53.38% -18.57% 477.47% -36.87% -
  Horiz. % 103.80% -32.33% -196.12% -420.71% -516.64% 136.87% 100.00%
Tax Rate 541.05 % 34.44 % 3.10 % 6.70 % 8.42 % - % - % -
  QoQ % 1,470.99% 1,010.97% -53.73% -20.43% 0.00% 0.00% -
  Horiz. % 6,425.77% 409.03% 36.82% 79.57% 100.00% - -
Total Cost 73,204 80,667 71,396 73,124 78,300 111,888 74,922 -1.54%
  QoQ % -9.25% 12.99% -2.36% -6.61% -30.02% 49.34% -
  Horiz. % 97.71% 107.67% 95.29% 97.60% 104.51% 149.34% 100.00%
Net Worth 202,500 383,724 396,861 399,346 394,386 346,632 346,879 -30.17%
  QoQ % -47.23% -3.31% -0.62% 1.26% 13.78% -0.07% -
  Horiz. % 58.38% 110.62% 114.41% 115.13% 113.70% 99.93% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 202,500 383,724 396,861 399,346 394,386 346,632 346,879 -30.17%
  QoQ % -47.23% -3.31% -0.62% 1.26% 13.78% -0.07% -
  Horiz. % 58.38% 110.62% 114.41% 115.13% 113.70% 99.93% 100.00%
NOSH 202,500 205,200 205,627 205,848 206,485 206,329 205,254 -0.90%
  QoQ % -1.32% -0.21% -0.11% -0.31% 0.08% 0.52% -
  Horiz. % 98.66% 99.97% 100.18% 100.29% 100.60% 100.52% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -4.80 % 5.26 % 7.45 % 15.70 % 17.14 % -8.44 % -7.66 % -26.79%
  QoQ % -191.25% -29.40% -52.55% -8.40% 303.08% -10.18% -
  Horiz. % 62.66% -68.67% -97.26% -204.96% -223.76% 110.18% 100.00%
ROE -1.66 % 0.27 % 1.60 % 3.40 % 4.23 % -1.28 % -0.93 % 47.20%
  QoQ % -714.81% -83.12% -52.94% -19.62% 430.47% -37.63% -
  Horiz. % 178.49% -29.03% -172.04% -365.59% -454.84% 137.63% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 34.49 41.49 37.52 42.14 45.76 50.01 33.91 1.14%
  QoQ % -16.87% 10.58% -10.96% -7.91% -8.50% 47.48% -
  Horiz. % 101.71% 122.35% 110.65% 124.27% 134.95% 147.48% 100.00%
EPS -1.64 0.51 3.08 6.60 8.08 -2.15 -1.57 2.95%
  QoQ % -421.57% -83.44% -53.33% -18.32% 475.81% -36.94% -
  Horiz. % 104.46% -32.48% -196.18% -420.38% -514.65% 136.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0000 1.8700 1.9300 1.9400 1.9100 1.6800 1.6900 -29.54%
  QoQ % -46.52% -3.11% -0.52% 1.57% 13.69% -0.59% -
  Horiz. % 59.17% 110.65% 114.20% 114.79% 113.02% 99.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.45 21.27 19.27 21.67 23.60 25.77 17.38 0.27%
  QoQ % -17.96% 10.38% -11.08% -8.18% -8.42% 48.27% -
  Horiz. % 100.40% 122.38% 110.87% 124.68% 135.79% 148.27% 100.00%
EPS -0.84 0.26 1.58 3.39 4.17 -1.10 -0.81 2.46%
  QoQ % -423.08% -83.54% -53.39% -18.71% 479.09% -35.80% -
  Horiz. % 103.70% -32.10% -195.06% -418.52% -514.81% 135.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5058 0.9584 0.9912 0.9974 0.9851 0.8658 0.8664 -30.17%
  QoQ % -47.22% -3.31% -0.62% 1.25% 13.78% -0.07% -
  Horiz. % 58.38% 110.62% 114.40% 115.12% 113.70% 99.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4100 0.4100 0.3600 0.4000 0.3100 0.4000 0.3900 -
P/RPS 1.19 0.99 0.96 0.95 0.68 0.80 1.15 2.31%
  QoQ % 20.20% 3.13% 1.05% 39.71% -15.00% -30.43% -
  Horiz. % 103.48% 86.09% 83.48% 82.61% 59.13% 69.57% 100.00%
P/EPS -24.77 80.59 11.69 6.06 3.84 -18.67 -24.79 -0.05%
  QoQ % -130.74% 589.39% 92.90% 57.81% 120.57% 24.69% -
  Horiz. % 99.92% -325.09% -47.16% -24.45% -15.49% 75.31% 100.00%
EY -4.04 1.24 8.56 16.50 26.06 -5.36 -4.03 0.17%
  QoQ % -425.81% -85.51% -48.12% -36.68% 586.19% -33.00% -
  Horiz. % 100.25% -30.77% -212.41% -409.43% -646.65% 133.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.22 0.19 0.21 0.16 0.24 0.23 47.07%
  QoQ % 86.36% 15.79% -9.52% 31.25% -33.33% 4.35% -
  Horiz. % 178.26% 95.65% 82.61% 91.30% 69.57% 104.35% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 25/02/10 25/11/09 -
Price 0.4600 0.4100 0.4100 0.3400 0.3100 0.3100 0.4000 -
P/RPS 1.33 0.99 1.09 0.81 0.68 0.62 1.18 8.31%
  QoQ % 34.34% -9.17% 34.57% 19.12% 9.68% -47.46% -
  Horiz. % 112.71% 83.90% 92.37% 68.64% 57.63% 52.54% 100.00%
P/EPS -27.79 80.59 13.31 5.15 3.84 -14.47 -25.42 6.13%
  QoQ % -134.48% 505.48% 158.45% 34.11% 126.54% 43.08% -
  Horiz. % 109.32% -317.03% -52.36% -20.26% -15.11% 56.92% 100.00%
EY -3.60 1.24 7.51 19.41 26.06 -6.91 -3.93 -5.68%
  QoQ % -390.32% -83.49% -61.31% -25.52% 477.13% -75.83% -
  Horiz. % 91.60% -31.55% -191.09% -493.89% -663.10% 175.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.22 0.21 0.18 0.16 0.18 0.24 54.36%
  QoQ % 109.09% 4.76% 16.67% 12.50% -11.11% -25.00% -
  Horiz. % 191.67% 91.67% 87.50% 75.00% 66.67% 75.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS