Highlights

[PASDEC] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -21.38%    YoY -     4,518.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 137,098 118,840 161,974 142,568 121,498 123,268 97,264 25.74%
  QoQ % 15.36% -26.63% 13.61% 17.34% -1.44% 26.74% -
  Horiz. % 140.95% 122.18% 166.53% 146.58% 124.92% 126.74% 100.00%
PBT 6,192 13,516 19,153 15,514 12,942 40,176 804 290.47%
  QoQ % -54.19% -29.43% 23.45% 19.88% -67.79% 4,897.02% -
  Horiz. % 770.15% 1,681.09% 2,382.21% 1,929.68% 1,609.70% 4,997.02% 100.00%
Tax -5,436 -4,884 -9,095 -6,973 -2,372 -1,448 -338 538.23%
  QoQ % -11.30% 46.30% -30.43% -193.99% -63.81% -328.40% -
  Horiz. % 1,608.28% 1,444.97% 2,690.83% 2,063.12% 701.78% 428.40% 100.00%
NP 756 8,632 10,058 8,541 10,570 38,728 466 38.11%
  QoQ % -91.24% -14.18% 17.76% -19.19% -72.71% 8,210.73% -
  Horiz. % 162.23% 1,852.36% 2,158.37% 1,832.90% 2,268.24% 8,310.73% 100.00%
NP to SH 120 956 8,757 7,776 9,890 38,040 -519 -
  QoQ % -87.45% -89.08% 12.62% -21.38% -74.00% 7,429.48% -
  Horiz. % -23.12% -184.20% -1,687.28% -1,498.27% -1,905.59% -7,329.48% 100.00%
Tax Rate 87.79 % 36.13 % 47.49 % 44.95 % 18.33 % 3.60 % 42.04 % 63.45%
  QoQ % 142.98% -23.92% 5.65% 145.23% 409.17% -91.44% -
  Horiz. % 208.82% 85.94% 112.96% 106.92% 43.60% 8.56% 100.00%
Total Cost 136,342 110,208 151,916 134,026 110,928 84,540 96,798 25.68%
  QoQ % 23.71% -27.45% 13.35% 20.82% 31.21% -12.66% -
  Horiz. % 140.85% 113.85% 156.94% 138.46% 114.60% 87.34% 100.00%
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 367,391 -0.14%
  QoQ % -0.56% -28.37% 38.07% -1.09% 0.55% 2.04% -
  Horiz. % 99.80% 100.36% 140.11% 101.48% 102.60% 102.04% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 367,391 -0.14%
  QoQ % -0.56% -28.37% 38.07% -1.09% 0.55% 2.04% -
  Horiz. % 99.80% 100.36% 140.11% 101.48% 102.60% 102.04% 100.00%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 206,400 -0.14%
  QoQ % 0.00% -27.97% 38.84% 0.00% 0.00% -0.20% -
  Horiz. % 99.80% 99.80% 138.56% 99.80% 99.80% 99.80% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.55 % 7.26 % 6.21 % 5.99 % 8.70 % 31.42 % 0.48 % 9.51%
  QoQ % -92.42% 16.91% 3.67% -31.15% -72.31% 6,445.83% -
  Horiz. % 114.58% 1,512.50% 1,293.75% 1,247.92% 1,812.50% 6,545.83% 100.00%
ROE 0.03 % 0.26 % 1.70 % 2.09 % 2.62 % 10.15 % -0.14 % -
  QoQ % -88.46% -84.71% -18.66% -20.23% -74.19% 7,350.00% -
  Horiz. % -21.43% -185.71% -1,214.29% -1,492.86% -1,871.43% -7,250.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.56 57.70 56.64 69.22 58.99 59.85 47.12 25.92%
  QoQ % 15.36% 1.87% -18.17% 17.34% -1.44% 27.02% -
  Horiz. % 141.26% 122.45% 120.20% 146.90% 125.19% 127.02% 100.00%
EPS 0.06 0.48 4.25 3.77 4.80 18.48 -0.25 -
  QoQ % -87.50% -88.71% 12.73% -21.46% -74.03% 7,492.00% -
  Horiz. % -24.00% -192.00% -1,700.00% -1,508.00% -1,920.00% -7,392.00% 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 1.7800 1.7900 1.8000 1.8100 1.8300 1.8200 1.7800 -
  QoQ % -0.56% -0.56% -0.55% -1.09% 0.55% 2.25% -
  Horiz. % 100.00% 100.56% 101.12% 101.69% 102.81% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.24 29.68 40.46 35.61 30.35 30.79 24.29 25.75%
  QoQ % 15.36% -26.64% 13.62% 17.33% -1.43% 26.76% -
  Horiz. % 140.96% 122.19% 166.57% 146.60% 124.95% 126.76% 100.00%
EPS 0.03 0.24 2.19 1.94 2.47 9.50 -0.13 -
  QoQ % -87.50% -89.04% 12.89% -21.46% -74.00% 7,407.69% -
  Horiz. % -23.08% -184.62% -1,684.62% -1,492.31% -1,900.00% -7,307.69% 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 0.9158 0.9209 1.2857 0.9312 0.9415 0.9363 0.9176 -0.13%
  QoQ % -0.55% -28.37% 38.07% -1.09% 0.56% 2.04% -
  Horiz. % 99.80% 100.36% 140.12% 101.48% 102.60% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.4000 0.3300 0.3100 0.3700 0.3400 0.4000 0.4000 -
P/RPS 0.60 0.57 0.55 0.53 0.58 0.67 0.85 -20.74%
  QoQ % 5.26% 3.64% 3.77% -8.62% -13.43% -21.18% -
  Horiz. % 70.59% 67.06% 64.71% 62.35% 68.24% 78.82% 100.00%
P/EPS 686.59 71.10 10.12 9.80 7.08 2.17 -159.08 -
  QoQ % 865.67% 602.57% 3.27% 38.42% 226.27% 101.36% -
  Horiz. % -431.60% -44.69% -6.36% -6.16% -4.45% -1.36% 100.00%
EY 0.15 1.41 9.88 10.20 14.12 46.17 -0.63 -
  QoQ % -89.36% -85.73% -3.14% -27.76% -69.42% 7,428.57% -
  Horiz. % -23.81% -223.81% -1,568.25% -1,619.05% -2,241.27% -7,328.57% 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 0.22 0.18 0.17 0.20 0.19 0.22 0.22 -
  QoQ % 22.22% 5.88% -15.00% 5.26% -13.64% 0.00% -
  Horiz. % 100.00% 81.82% 77.27% 90.91% 86.36% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.3800 0.3700 0.3450 0.3100 0.3900 0.2800 0.4400 -
P/RPS 0.57 0.64 0.61 0.45 0.66 0.47 0.93 -27.87%
  QoQ % -10.94% 4.92% 35.56% -31.82% 40.43% -49.46% -
  Horiz. % 61.29% 68.82% 65.59% 48.39% 70.97% 50.54% 100.00%
P/EPS 652.26 79.72 11.27 8.21 8.12 1.52 -174.98 -
  QoQ % 718.19% 607.36% 37.27% 1.11% 434.21% 100.87% -
  Horiz. % -372.76% -45.56% -6.44% -4.69% -4.64% -0.87% 100.00%
EY 0.15 1.25 8.88 12.18 12.31 65.96 -0.57 -
  QoQ % -88.00% -85.92% -27.09% -1.06% -81.34% 11,671.93% -
  Horiz. % -26.32% -219.30% -1,557.89% -2,136.84% -2,159.65% -11,571.93% 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 0.21 0.19 0.17 0.21 0.15 0.25 -10.98%
  QoQ % 0.00% 10.53% 11.76% -19.05% 40.00% -40.00% -
  Horiz. % 84.00% 84.00% 76.00% 68.00% 84.00% 60.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

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