Highlights

[PASDEC] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -140.74%    YoY -     -102.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 121,498 123,268 97,264 92,306 98,430 69,852 85,143 26.78%
  QoQ % -1.44% 26.74% 5.37% -6.22% 40.91% -17.96% -
  Horiz. % 142.70% 144.78% 114.24% 108.41% 115.61% 82.04% 100.00%
PBT 12,942 40,176 804 361 748 760 6,827 53.23%
  QoQ % -67.79% 4,897.02% 122.51% -51.69% -1.58% -88.87% -
  Horiz. % 189.57% 588.49% 11.78% 5.29% 10.96% 11.13% 100.00%
Tax -2,372 -1,448 -338 -571 -316 -4,112 -2,351 0.60%
  QoQ % -63.81% -328.40% 40.91% -81.01% 92.32% -74.90% -
  Horiz. % 100.89% 61.59% 14.38% 24.33% 13.44% 174.90% 100.00%
NP 10,570 38,728 466 -210 432 -3,352 4,476 77.43%
  QoQ % -72.71% 8,210.73% 321.20% -148.77% 112.89% -174.89% -
  Horiz. % 236.15% 865.24% 10.41% -4.71% 9.65% -74.89% 100.00%
NP to SH 9,890 38,040 -519 -176 432 -3,352 1,044 348.32%
  QoQ % -74.00% 7,429.48% -194.89% -140.74% 112.89% -421.07% -
  Horiz. % 947.32% 3,643.68% -49.71% -16.86% 41.38% -321.07% 100.00%
Tax Rate 18.33 % 3.60 % 42.04 % 158.30 % 42.25 % 541.05 % 34.44 % -34.35%
  QoQ % 409.17% -91.44% -73.44% 274.67% -92.19% 1,470.99% -
  Horiz. % 53.22% 10.45% 122.07% 459.64% 122.68% 1,570.99% 100.00%
Total Cost 110,928 84,540 96,798 92,517 97,998 73,204 80,667 23.68%
  QoQ % 31.21% -12.66% 4.63% -5.59% 33.87% -9.25% -
  Horiz. % 137.51% 104.80% 120.00% 114.69% 121.48% 90.75% 100.00%
Net Worth 376,939 374,879 367,391 376,200 388,799 202,500 383,724 -1.18%
  QoQ % 0.55% 2.04% -2.34% -3.24% 92.00% -47.23% -
  Horiz. % 98.23% 97.70% 95.74% 98.04% 101.32% 52.77% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 376,939 374,879 367,391 376,200 388,799 202,500 383,724 -1.18%
  QoQ % 0.55% 2.04% -2.34% -3.24% 92.00% -47.23% -
  Horiz. % 98.23% 97.70% 95.74% 98.04% 101.32% 52.77% 100.00%
NOSH 205,978 205,978 206,400 220,000 215,999 202,500 205,200 0.25%
  QoQ % 0.00% -0.20% -6.18% 1.85% 6.67% -1.32% -
  Horiz. % 100.38% 100.38% 100.58% 107.21% 105.26% 98.68% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.70 % 31.42 % 0.48 % -0.23 % 0.44 % -4.80 % 5.26 % 39.90%
  QoQ % -72.31% 6,445.83% 308.70% -152.27% 109.17% -191.25% -
  Horiz. % 165.40% 597.34% 9.13% -4.37% 8.37% -91.25% 100.00%
ROE 2.62 % 10.15 % -0.14 % -0.05 % 0.11 % -1.66 % 0.27 % 355.57%
  QoQ % -74.19% 7,350.00% -180.00% -145.45% 106.63% -714.81% -
  Horiz. % 970.37% 3,759.26% -51.85% -18.52% 40.74% -614.81% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 58.99 59.85 47.12 41.96 45.57 34.49 41.49 26.47%
  QoQ % -1.44% 27.02% 12.30% -7.92% 32.13% -16.87% -
  Horiz. % 142.18% 144.25% 113.57% 101.13% 109.83% 83.13% 100.00%
EPS 4.80 18.48 -0.25 -0.08 0.20 -1.64 0.51 346.38%
  QoQ % -74.03% 7,492.00% -212.50% -140.00% 112.20% -421.57% -
  Horiz. % 941.18% 3,623.53% -49.02% -15.69% 39.22% -321.57% 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 1.8300 1.8200 1.7800 1.7100 1.8000 1.0000 1.8700 -1.43%
  QoQ % 0.55% 2.25% 4.09% -5.00% 80.00% -46.52% -
  Horiz. % 97.86% 97.33% 95.19% 91.44% 96.26% 53.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.35 30.79 24.29 23.06 24.58 17.45 21.27 26.77%
  QoQ % -1.43% 26.76% 5.33% -6.18% 40.86% -17.96% -
  Horiz. % 142.69% 144.76% 114.20% 108.42% 115.56% 82.04% 100.00%
EPS 2.47 9.50 -0.13 -0.04 0.11 -0.84 0.26 349.17%
  QoQ % -74.00% 7,407.69% -225.00% -136.36% 113.10% -423.08% -
  Horiz. % 950.00% 3,653.85% -50.00% -15.38% 42.31% -323.08% 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 0.9415 0.9363 0.9176 0.9396 0.9711 0.5058 0.9584 -1.18%
  QoQ % 0.56% 2.04% -2.34% -3.24% 91.99% -47.22% -
  Horiz. % 98.24% 97.69% 95.74% 98.04% 101.33% 52.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3400 0.4000 0.4000 0.3600 0.4800 0.4100 0.4100 -
P/RPS 0.58 0.67 0.85 0.86 1.05 1.19 0.99 -30.01%
  QoQ % -13.43% -21.18% -1.16% -18.10% -11.76% 20.20% -
  Horiz. % 58.59% 67.68% 85.86% 86.87% 106.06% 120.20% 100.00%
P/EPS 7.08 2.17 -159.08 -450.00 240.00 -24.77 80.59 -80.27%
  QoQ % 226.27% 101.36% 64.65% -287.50% 1,068.91% -130.74% -
  Horiz. % 8.79% 2.69% -197.39% -558.38% 297.80% -30.74% 100.00%
EY 14.12 46.17 -0.63 -0.22 0.42 -4.04 1.24 406.90%
  QoQ % -69.42% 7,428.57% -186.36% -152.38% 110.40% -425.81% -
  Horiz. % 1,138.71% 3,723.39% -50.81% -17.74% 33.87% -325.81% 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 0.19 0.22 0.22 0.21 0.27 0.41 0.22 -9.32%
  QoQ % -13.64% 0.00% 4.76% -22.22% -34.15% 86.36% -
  Horiz. % 86.36% 100.00% 100.00% 95.45% 122.73% 186.36% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 -
Price 0.3900 0.2800 0.4400 0.4000 0.3700 0.4600 0.4100 -
P/RPS 0.66 0.47 0.93 0.95 0.81 1.33 0.99 -23.70%
  QoQ % 40.43% -49.46% -2.11% 17.28% -39.10% 34.34% -
  Horiz. % 66.67% 47.47% 93.94% 95.96% 81.82% 134.34% 100.00%
P/EPS 8.12 1.52 -174.98 -500.00 185.00 -27.79 80.59 -78.38%
  QoQ % 434.21% 100.87% 65.00% -370.27% 765.71% -134.48% -
  Horiz. % 10.08% 1.89% -217.12% -620.42% 229.56% -34.48% 100.00%
EY 12.31 65.96 -0.57 -0.20 0.54 -3.60 1.24 362.56%
  QoQ % -81.34% 11,671.93% -185.00% -137.04% 115.00% -390.32% -
  Horiz. % 992.74% 5,319.35% -45.97% -16.13% 43.55% -290.32% 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 0.15 0.25 0.23 0.21 0.46 0.22 -3.06%
  QoQ % 40.00% -40.00% 8.70% 9.52% -54.35% 109.09% -
  Horiz. % 95.45% 68.18% 113.64% 104.55% 95.45% 209.09% 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
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS