Highlights

[PASDEC] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 02-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -53.38%    YoY -     296.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 98,430 69,852 85,143 77,142 86,740 94,492 103,181 -3.10%
  QoQ % 40.91% -17.96% 10.37% -11.06% -8.20% -8.42% -
  Horiz. % 95.40% 67.70% 82.52% 74.76% 84.07% 91.58% 100.00%
PBT 748 760 6,827 5,930 14,594 17,680 -8,364 -
  QoQ % -1.58% -88.87% 15.11% -59.36% -17.45% 311.38% -
  Horiz. % -8.94% -9.09% -81.62% -70.91% -174.49% -211.38% 100.00%
Tax -316 -4,112 -2,351 -184 -978 -1,488 -343 -5.33%
  QoQ % 92.32% -74.90% -1,177.72% 81.19% 34.27% -333.82% -
  Horiz. % 92.13% 1,198.83% 685.42% 53.64% 285.13% 433.82% 100.00%
NP 432 -3,352 4,476 5,746 13,616 16,192 -8,707 -
  QoQ % 112.89% -174.89% -22.11% -57.79% -15.91% 285.97% -
  Horiz. % -4.96% 38.50% -51.41% -66.00% -156.38% -185.97% 100.00%
NP to SH 432 -3,352 1,044 6,333 13,586 16,684 -4,420 -
  QoQ % 112.89% -421.07% -83.52% -53.38% -18.57% 477.47% -
  Horiz. % -9.77% 75.84% -23.62% -143.29% -307.38% -377.47% 100.00%
Tax Rate 42.25 % 541.05 % 34.44 % 3.10 % 6.70 % 8.42 % - % -
  QoQ % -92.19% 1,470.99% 1,010.97% -53.73% -20.43% 0.00% -
  Horiz. % 501.78% 6,425.77% 409.03% 36.82% 79.57% 100.00% -
Total Cost 97,998 73,204 80,667 71,396 73,124 78,300 111,888 -8.48%
  QoQ % 33.87% -9.25% 12.99% -2.36% -6.61% -30.02% -
  Horiz. % 87.59% 65.43% 72.10% 63.81% 65.35% 69.98% 100.00%
Net Worth 388,799 202,500 383,724 396,861 399,346 394,386 346,632 7.98%
  QoQ % 92.00% -47.23% -3.31% -0.62% 1.26% 13.78% -
  Horiz. % 112.16% 58.42% 110.70% 114.49% 115.21% 113.78% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 388,799 202,500 383,724 396,861 399,346 394,386 346,632 7.98%
  QoQ % 92.00% -47.23% -3.31% -0.62% 1.26% 13.78% -
  Horiz. % 112.16% 58.42% 110.70% 114.49% 115.21% 113.78% 100.00%
NOSH 215,999 202,500 205,200 205,627 205,848 206,485 206,329 3.11%
  QoQ % 6.67% -1.32% -0.21% -0.11% -0.31% 0.08% -
  Horiz. % 104.69% 98.14% 99.45% 99.66% 99.77% 100.08% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.44 % -4.80 % 5.26 % 7.45 % 15.70 % 17.14 % -8.44 % -
  QoQ % 109.17% -191.25% -29.40% -52.55% -8.40% 303.08% -
  Horiz. % -5.21% 56.87% -62.32% -88.27% -186.02% -203.08% 100.00%
ROE 0.11 % -1.66 % 0.27 % 1.60 % 3.40 % 4.23 % -1.28 % -
  QoQ % 106.63% -714.81% -83.12% -52.94% -19.62% 430.47% -
  Horiz. % -8.59% 129.69% -21.09% -125.00% -265.63% -330.47% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 45.57 34.49 41.49 37.52 42.14 45.76 50.01 -6.03%
  QoQ % 32.13% -16.87% 10.58% -10.96% -7.91% -8.50% -
  Horiz. % 91.12% 68.97% 82.96% 75.03% 84.26% 91.50% 100.00%
EPS 0.20 -1.64 0.51 3.08 6.60 8.08 -2.15 -
  QoQ % 112.20% -421.57% -83.44% -53.33% -18.32% 475.81% -
  Horiz. % -9.30% 76.28% -23.72% -143.26% -306.98% -375.81% 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 1.8000 1.0000 1.8700 1.9300 1.9400 1.9100 1.6800 4.72%
  QoQ % 80.00% -46.52% -3.11% -0.52% 1.57% 13.69% -
  Horiz. % 107.14% 59.52% 111.31% 114.88% 115.48% 113.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.58 17.45 21.27 19.27 21.67 23.60 25.77 -3.11%
  QoQ % 40.86% -17.96% 10.38% -11.08% -8.18% -8.42% -
  Horiz. % 95.38% 67.71% 82.54% 74.78% 84.09% 91.58% 100.00%
EPS 0.11 -0.84 0.26 1.58 3.39 4.17 -1.10 -
  QoQ % 113.10% -423.08% -83.54% -53.39% -18.71% 479.09% -
  Horiz. % -10.00% 76.36% -23.64% -143.64% -308.18% -379.09% 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 0.9711 0.5058 0.9584 0.9912 0.9974 0.9851 0.8658 7.97%
  QoQ % 91.99% -47.22% -3.31% -0.62% 1.25% 13.78% -
  Horiz. % 112.16% 58.42% 110.70% 114.48% 115.20% 113.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4800 0.4100 0.4100 0.3600 0.4000 0.3100 0.4000 -
P/RPS 1.05 1.19 0.99 0.96 0.95 0.68 0.80 19.94%
  QoQ % -11.76% 20.20% 3.13% 1.05% 39.71% -15.00% -
  Horiz. % 131.25% 148.75% 123.75% 120.00% 118.75% 85.00% 100.00%
P/EPS 240.00 -24.77 80.59 11.69 6.06 3.84 -18.67 -
  QoQ % 1,068.91% -130.74% 589.39% 92.90% 57.81% 120.57% -
  Horiz. % -1,285.48% 132.67% -431.66% -62.61% -32.46% -20.57% 100.00%
EY 0.42 -4.04 1.24 8.56 16.50 26.06 -5.36 -
  QoQ % 110.40% -425.81% -85.51% -48.12% -36.68% 586.19% -
  Horiz. % -7.84% 75.37% -23.13% -159.70% -307.84% -486.19% 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 0.27 0.41 0.22 0.19 0.21 0.16 0.24 8.19%
  QoQ % -34.15% 86.36% 15.79% -9.52% 31.25% -33.33% -
  Horiz. % 112.50% 170.83% 91.67% 79.17% 87.50% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 25/02/10 -
Price 0.3700 0.4600 0.4100 0.4100 0.3400 0.3100 0.3100 -
P/RPS 0.81 1.33 0.99 1.09 0.81 0.68 0.62 19.57%
  QoQ % -39.10% 34.34% -9.17% 34.57% 19.12% 9.68% -
  Horiz. % 130.65% 214.52% 159.68% 175.81% 130.65% 109.68% 100.00%
P/EPS 185.00 -27.79 80.59 13.31 5.15 3.84 -14.47 -
  QoQ % 765.71% -134.48% 505.48% 158.45% 34.11% 126.54% -
  Horiz. % -1,278.51% 192.05% -556.95% -91.98% -35.59% -26.54% 100.00%
EY 0.54 -3.60 1.24 7.51 19.41 26.06 -6.91 -
  QoQ % 115.00% -390.32% -83.49% -61.31% -25.52% 477.13% -
  Horiz. % -7.81% 52.10% -17.95% -108.68% -280.90% -377.13% 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 0.21 0.46 0.22 0.21 0.18 0.16 0.18 10.85%
  QoQ % -54.35% 109.09% 4.76% 16.67% 12.50% -11.11% -
  Horiz. % 116.67% 255.56% 122.22% 116.67% 100.00% 88.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers