Highlights

[PASDEC] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -83.52%    YoY -     123.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 92,306 98,430 69,852 85,143 77,142 86,740 94,492 -1.55%
  QoQ % -6.22% 40.91% -17.96% 10.37% -11.06% -8.20% -
  Horiz. % 97.69% 104.17% 73.92% 90.11% 81.64% 91.80% 100.00%
PBT 361 748 760 6,827 5,930 14,594 17,680 -92.51%
  QoQ % -51.69% -1.58% -88.87% 15.11% -59.36% -17.45% -
  Horiz. % 2.04% 4.23% 4.30% 38.61% 33.54% 82.55% 100.00%
Tax -571 -316 -4,112 -2,351 -184 -978 -1,488 -47.10%
  QoQ % -81.01% 92.32% -74.90% -1,177.72% 81.19% 34.27% -
  Horiz. % 38.44% 21.24% 276.34% 158.00% 12.37% 65.73% 100.00%
NP -210 432 -3,352 4,476 5,746 13,616 16,192 -
  QoQ % -148.77% 112.89% -174.89% -22.11% -57.79% -15.91% -
  Horiz. % -1.30% 2.67% -20.70% 27.64% 35.49% 84.09% 100.00%
NP to SH -176 432 -3,352 1,044 6,333 13,586 16,684 -
  QoQ % -140.74% 112.89% -421.07% -83.52% -53.38% -18.57% -
  Horiz. % -1.05% 2.59% -20.09% 6.26% 37.96% 81.43% 100.00%
Tax Rate 158.30 % 42.25 % 541.05 % 34.44 % 3.10 % 6.70 % 8.42 % 605.78%
  QoQ % 274.67% -92.19% 1,470.99% 1,010.97% -53.73% -20.43% -
  Horiz. % 1,880.05% 501.78% 6,425.77% 409.03% 36.82% 79.57% 100.00%
Total Cost 92,517 97,998 73,204 80,667 71,396 73,124 78,300 11.75%
  QoQ % -5.59% 33.87% -9.25% 12.99% -2.36% -6.61% -
  Horiz. % 118.16% 125.16% 93.49% 103.02% 91.18% 93.39% 100.00%
Net Worth 376,200 388,799 202,500 383,724 396,861 399,346 394,386 -3.10%
  QoQ % -3.24% 92.00% -47.23% -3.31% -0.62% 1.26% -
  Horiz. % 95.39% 98.58% 51.35% 97.30% 100.63% 101.26% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 376,200 388,799 202,500 383,724 396,861 399,346 394,386 -3.10%
  QoQ % -3.24% 92.00% -47.23% -3.31% -0.62% 1.26% -
  Horiz. % 95.39% 98.58% 51.35% 97.30% 100.63% 101.26% 100.00%
NOSH 220,000 215,999 202,500 205,200 205,627 205,848 206,485 4.31%
  QoQ % 1.85% 6.67% -1.32% -0.21% -0.11% -0.31% -
  Horiz. % 106.55% 104.61% 98.07% 99.38% 99.58% 99.69% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.23 % 0.44 % -4.80 % 5.26 % 7.45 % 15.70 % 17.14 % -
  QoQ % -152.27% 109.17% -191.25% -29.40% -52.55% -8.40% -
  Horiz. % -1.34% 2.57% -28.00% 30.69% 43.47% 91.60% 100.00%
ROE -0.05 % 0.11 % -1.66 % 0.27 % 1.60 % 3.40 % 4.23 % -
  QoQ % -145.45% 106.63% -714.81% -83.12% -52.94% -19.62% -
  Horiz. % -1.18% 2.60% -39.24% 6.38% 37.83% 80.38% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.96 45.57 34.49 41.49 37.52 42.14 45.76 -5.61%
  QoQ % -7.92% 32.13% -16.87% 10.58% -10.96% -7.91% -
  Horiz. % 91.70% 99.58% 75.37% 90.67% 81.99% 92.09% 100.00%
EPS -0.08 0.20 -1.64 0.51 3.08 6.60 8.08 -
  QoQ % -140.00% 112.20% -421.57% -83.44% -53.33% -18.32% -
  Horiz. % -0.99% 2.48% -20.30% 6.31% 38.12% 81.68% 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 1.7100 1.8000 1.0000 1.8700 1.9300 1.9400 1.9100 -7.10%
  QoQ % -5.00% 80.00% -46.52% -3.11% -0.52% 1.57% -
  Horiz. % 89.53% 94.24% 52.36% 97.91% 101.05% 101.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.06 24.58 17.45 21.27 19.27 21.67 23.60 -1.53%
  QoQ % -6.18% 40.86% -17.96% 10.38% -11.08% -8.18% -
  Horiz. % 97.71% 104.15% 73.94% 90.13% 81.65% 91.82% 100.00%
EPS -0.04 0.11 -0.84 0.26 1.58 3.39 4.17 -
  QoQ % -136.36% 113.10% -423.08% -83.54% -53.39% -18.71% -
  Horiz. % -0.96% 2.64% -20.14% 6.24% 37.89% 81.29% 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 0.9396 0.9711 0.5058 0.9584 0.9912 0.9974 0.9851 -3.10%
  QoQ % -3.24% 91.99% -47.22% -3.31% -0.62% 1.25% -
  Horiz. % 95.38% 98.58% 51.35% 97.29% 100.62% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.3600 0.4800 0.4100 0.4100 0.3600 0.4000 0.3100 -
P/RPS 0.86 1.05 1.19 0.99 0.96 0.95 0.68 16.93%
  QoQ % -18.10% -11.76% 20.20% 3.13% 1.05% 39.71% -
  Horiz. % 126.47% 154.41% 175.00% 145.59% 141.18% 139.71% 100.00%
P/EPS -450.00 240.00 -24.77 80.59 11.69 6.06 3.84 -
  QoQ % -287.50% 1,068.91% -130.74% 589.39% 92.90% 57.81% -
  Horiz. % -11,718.75% 6,250.00% -645.05% 2,098.70% 304.43% 157.81% 100.00%
EY -0.22 0.42 -4.04 1.24 8.56 16.50 26.06 -
  QoQ % -152.38% 110.40% -425.81% -85.51% -48.12% -36.68% -
  Horiz. % -0.84% 1.61% -15.50% 4.76% 32.85% 63.32% 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 0.27 0.41 0.22 0.19 0.21 0.16 19.86%
  QoQ % -22.22% -34.15% 86.36% 15.79% -9.52% 31.25% -
  Horiz. % 131.25% 168.75% 256.25% 137.50% 118.75% 131.25% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 -
Price 0.4000 0.3700 0.4600 0.4100 0.4100 0.3400 0.3100 -
P/RPS 0.95 0.81 1.33 0.99 1.09 0.81 0.68 24.95%
  QoQ % 17.28% -39.10% 34.34% -9.17% 34.57% 19.12% -
  Horiz. % 139.71% 119.12% 195.59% 145.59% 160.29% 119.12% 100.00%
P/EPS -500.00 185.00 -27.79 80.59 13.31 5.15 3.84 -
  QoQ % -370.27% 765.71% -134.48% 505.48% 158.45% 34.11% -
  Horiz. % -13,020.83% 4,817.71% -723.70% 2,098.70% 346.61% 134.11% 100.00%
EY -0.20 0.54 -3.60 1.24 7.51 19.41 26.06 -
  QoQ % -137.04% 115.00% -390.32% -83.49% -61.31% -25.52% -
  Horiz. % -0.77% 2.07% -13.81% 4.76% 28.82% 74.48% 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 0.23 0.21 0.46 0.22 0.21 0.18 0.16 27.34%
  QoQ % 9.52% -54.35% 109.09% 4.76% 16.67% 12.50% -
  Horiz. % 143.75% 131.25% 287.50% 137.50% 131.25% 112.50% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS