Highlights

[PASDEC] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     36,125.56%    YoY -     459.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 225,498 249,780 132,948 135,166 137,098 118,840 161,974 24.76%
  QoQ % -9.72% 87.88% -1.64% -1.41% 15.36% -26.63% -
  Horiz. % 139.22% 154.21% 82.08% 83.45% 84.64% 73.37% 100.00%
PBT 8,912 17,076 14,070 43,556 6,192 13,516 19,153 -40.04%
  QoQ % -47.81% 21.36% -67.70% 603.42% -54.19% -29.43% -
  Horiz. % 46.53% 89.16% 73.46% 227.41% 32.33% 70.57% 100.00%
Tax -5,236 -5,228 -653 -137 -5,436 -4,884 -9,095 -30.87%
  QoQ % -0.15% -700.61% -375.48% 97.47% -11.30% 46.30% -
  Horiz. % 57.57% 57.48% 7.18% 1.51% 59.77% 53.70% 100.00%
NP 3,676 11,848 13,417 43,418 756 8,632 10,058 -48.98%
  QoQ % -68.97% -11.69% -69.10% 5,643.21% -91.24% -14.18% -
  Horiz. % 36.55% 117.80% 133.40% 431.68% 7.52% 85.82% 100.00%
NP to SH 3,360 11,048 13,059 43,470 120 956 8,757 -47.29%
  QoQ % -69.59% -15.40% -69.96% 36,125.55% -87.45% -89.08% -
  Horiz. % 38.37% 126.16% 149.13% 496.41% 1.37% 10.92% 100.00%
Tax Rate 58.75 % 30.62 % 4.64 % 0.32 % 87.79 % 36.13 % 47.49 % 15.29%
  QoQ % 91.87% 559.91% 1,350.00% -99.64% 142.98% -23.92% -
  Horiz. % 123.71% 64.48% 9.77% 0.67% 184.86% 76.08% 100.00%
Total Cost 221,822 237,932 119,531 91,748 136,342 110,208 151,916 28.80%
  QoQ % -6.77% 99.05% 30.28% -32.71% 23.71% -27.45% -
  Horiz. % 146.02% 156.62% 78.68% 60.39% 89.75% 72.55% 100.00%
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
  QoQ % -0.60% -27.54% 32.49% -1.69% -0.56% -28.37% -
  Horiz. % 66.82% 67.22% 92.78% 70.03% 71.23% 71.63% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
  QoQ % -0.60% -27.54% 32.49% -1.69% -0.56% -28.37% -
  Horiz. % 66.82% 67.22% 92.78% 70.03% 71.23% 71.63% 100.00%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 285,978 -19.70%
  QoQ % 0.00% -27.97% 38.84% 0.00% 0.00% -27.97% -
  Horiz. % 72.03% 72.03% 100.00% 72.03% 72.03% 72.03% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.63 % 4.74 % 10.09 % 32.12 % 0.55 % 7.26 % 6.21 % -59.11%
  QoQ % -65.61% -53.02% -68.59% 5,740.00% -92.42% 16.91% -
  Horiz. % 26.25% 76.33% 162.48% 517.23% 8.86% 116.91% 100.00%
ROE 0.98 % 3.19 % 2.73 % 12.06 % 0.03 % 0.26 % 1.70 % -30.80%
  QoQ % -69.28% 16.85% -77.36% 40,100.00% -88.46% -84.71% -
  Horiz. % 57.65% 187.65% 160.59% 709.41% 1.76% 15.29% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 109.48 121.27 46.49 65.62 66.56 57.70 56.64 55.36%
  QoQ % -9.72% 160.85% -29.15% -1.41% 15.36% 1.87% -
  Horiz. % 193.29% 214.11% 82.08% 115.85% 117.51% 101.87% 100.00%
EPS 1.64 5.36 6.34 21.11 0.06 0.48 4.25 -47.09%
  QoQ % -69.40% -15.46% -69.97% 35,083.34% -87.50% -88.71% -
  Horiz. % 38.59% 126.12% 149.18% 496.71% 1.41% 11.29% 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 1.6700 1.6800 1.6700 1.7500 1.7800 1.7900 1.8000 -4.89%
  QoQ % -0.60% 0.60% -4.57% -1.69% -0.56% -0.56% -
  Horiz. % 92.78% 93.33% 92.78% 97.22% 98.89% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.32 62.39 33.21 33.76 34.24 29.68 40.46 24.74%
  QoQ % -9.73% 87.87% -1.63% -1.40% 15.36% -26.64% -
  Horiz. % 139.20% 154.20% 82.08% 83.44% 84.63% 73.36% 100.00%
EPS 0.84 2.76 3.26 10.86 0.03 0.24 2.19 -47.30%
  QoQ % -69.57% -15.34% -69.98% 36,100.00% -87.50% -89.04% -
  Horiz. % 38.36% 126.03% 148.86% 495.89% 1.37% 10.96% 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 0.8592 0.8643 1.1929 0.9003 0.9158 0.9209 1.2857 -23.62%
  QoQ % -0.59% -27.55% 32.50% -1.69% -0.55% -28.37% -
  Horiz. % 66.83% 67.22% 92.78% 70.02% 71.23% 71.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.7950 0.5450 0.4100 0.4400 0.4000 0.3300 0.3100 -
P/RPS 0.73 0.45 0.88 0.67 0.60 0.57 0.55 20.84%
  QoQ % 62.22% -48.86% 31.34% 11.67% 5.26% 3.64% -
  Horiz. % 132.73% 81.82% 160.00% 121.82% 109.09% 103.64% 100.00%
P/EPS 48.74 10.16 8.98 2.08 686.59 71.10 10.12 186.01%
  QoQ % 379.72% 13.14% 331.73% -99.70% 865.67% 602.57% -
  Horiz. % 481.62% 100.40% 88.74% 20.55% 6,784.49% 702.57% 100.00%
EY 2.05 9.84 11.14 47.96 0.15 1.41 9.88 -65.05%
  QoQ % -79.17% -11.67% -76.77% 31,873.33% -89.36% -85.73% -
  Horiz. % 20.75% 99.60% 112.75% 485.43% 1.52% 14.27% 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 0.48 0.32 0.25 0.25 0.22 0.18 0.17 100.15%
  QoQ % 50.00% 28.00% 0.00% 13.64% 22.22% 5.88% -
  Horiz. % 282.35% 188.24% 147.06% 147.06% 129.41% 105.88% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 27/05/13 28/02/13 -
Price 0.8250 0.5750 0.6100 0.4400 0.3800 0.3700 0.3450 -
P/RPS 0.75 0.47 1.31 0.67 0.57 0.64 0.61 14.81%
  QoQ % 59.57% -64.12% 95.52% 17.54% -10.94% 4.92% -
  Horiz. % 122.95% 77.05% 214.75% 109.84% 93.44% 104.92% 100.00%
P/EPS 50.57 10.72 13.36 2.08 652.26 79.72 11.27 172.80%
  QoQ % 371.74% -19.76% 542.31% -99.68% 718.19% 607.36% -
  Horiz. % 448.71% 95.12% 118.54% 18.46% 5,787.58% 707.36% 100.00%
EY 1.98 9.33 7.49 47.96 0.15 1.25 8.88 -63.33%
  QoQ % -78.78% 24.57% -84.38% 31,873.33% -88.00% -85.92% -
  Horiz. % 22.30% 105.07% 84.35% 540.09% 1.69% 14.08% 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 0.49 0.34 0.37 0.25 0.21 0.21 0.19 88.39%
  QoQ % 44.12% -8.11% 48.00% 19.05% 0.00% 10.53% -
  Horiz. % 257.89% 178.95% 194.74% 131.58% 110.53% 110.53% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers