Highlights

[PASDEC] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -194.89%    YoY -     -149.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 142,568 121,498 123,268 97,264 92,306 98,430 69,852 60.69%
  QoQ % 17.34% -1.44% 26.74% 5.37% -6.22% 40.91% -
  Horiz. % 204.10% 173.94% 176.47% 139.24% 132.15% 140.91% 100.00%
PBT 15,514 12,942 40,176 804 361 748 760 642.85%
  QoQ % 19.88% -67.79% 4,897.02% 122.51% -51.69% -1.58% -
  Horiz. % 2,041.40% 1,702.89% 5,286.32% 105.79% 47.54% 98.42% 100.00%
Tax -6,973 -2,372 -1,448 -338 -571 -316 -4,112 42.07%
  QoQ % -193.99% -63.81% -328.40% 40.91% -81.01% 92.32% -
  Horiz. % 169.58% 57.68% 35.21% 8.22% 13.91% 7.68% 100.00%
NP 8,541 10,570 38,728 466 -210 432 -3,352 -
  QoQ % -19.19% -72.71% 8,210.73% 321.20% -148.77% 112.89% -
  Horiz. % -254.81% -315.33% -1,155.37% -13.90% 6.28% -12.89% 100.00%
NP to SH 7,776 9,890 38,040 -519 -176 432 -3,352 -
  QoQ % -21.38% -74.00% 7,429.48% -194.89% -140.74% 112.89% -
  Horiz. % -231.98% -295.05% -1,134.84% 15.48% 5.25% -12.89% 100.00%
Tax Rate 44.95 % 18.33 % 3.60 % 42.04 % 158.30 % 42.25 % 541.05 % -80.87%
  QoQ % 145.23% 409.17% -91.44% -73.44% 274.67% -92.19% -
  Horiz. % 8.31% 3.39% 0.67% 7.77% 29.26% 7.81% 100.00%
Total Cost 134,026 110,928 84,540 96,798 92,517 97,998 73,204 49.49%
  QoQ % 20.82% 31.21% -12.66% 4.63% -5.59% 33.87% -
  Horiz. % 183.09% 151.53% 115.49% 132.23% 126.38% 133.87% 100.00%
Net Worth 372,820 376,939 374,879 367,391 376,200 388,799 202,500 50.05%
  QoQ % -1.09% 0.55% 2.04% -2.34% -3.24% 92.00% -
  Horiz. % 184.11% 186.14% 185.13% 181.43% 185.78% 192.00% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 372,820 376,939 374,879 367,391 376,200 388,799 202,500 50.05%
  QoQ % -1.09% 0.55% 2.04% -2.34% -3.24% 92.00% -
  Horiz. % 184.11% 186.14% 185.13% 181.43% 185.78% 192.00% 100.00%
NOSH 205,978 205,978 205,978 206,400 220,000 215,999 202,500 1.14%
  QoQ % 0.00% 0.00% -0.20% -6.18% 1.85% 6.67% -
  Horiz. % 101.72% 101.72% 101.72% 101.93% 108.64% 106.67% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.99 % 8.70 % 31.42 % 0.48 % -0.23 % 0.44 % -4.80 % -
  QoQ % -31.15% -72.31% 6,445.83% 308.70% -152.27% 109.17% -
  Horiz. % -124.79% -181.25% -654.58% -10.00% 4.79% -9.17% 100.00%
ROE 2.09 % 2.62 % 10.15 % -0.14 % -0.05 % 0.11 % -1.66 % -
  QoQ % -20.23% -74.19% 7,350.00% -180.00% -145.45% 106.63% -
  Horiz. % -125.90% -157.83% -611.45% 8.43% 3.01% -6.63% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.22 58.99 59.85 47.12 41.96 45.57 34.49 58.91%
  QoQ % 17.34% -1.44% 27.02% 12.30% -7.92% 32.13% -
  Horiz. % 200.70% 171.04% 173.53% 136.62% 121.66% 132.13% 100.00%
EPS 3.77 4.80 18.48 -0.25 -0.08 0.20 -1.64 -
  QoQ % -21.46% -74.03% 7,492.00% -212.50% -140.00% 112.20% -
  Horiz. % -229.88% -292.68% -1,126.83% 15.24% 4.88% -12.20% 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 1.8100 1.8300 1.8200 1.7800 1.7100 1.8000 1.0000 48.36%
  QoQ % -1.09% 0.55% 2.25% 4.09% -5.00% 80.00% -
  Horiz. % 181.00% 183.00% 182.00% 178.00% 171.00% 180.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.61 30.35 30.79 24.29 23.06 24.58 17.45 60.68%
  QoQ % 17.33% -1.43% 26.76% 5.33% -6.18% 40.86% -
  Horiz. % 204.07% 173.93% 176.45% 139.20% 132.15% 140.86% 100.00%
EPS 1.94 2.47 9.50 -0.13 -0.04 0.11 -0.84 -
  QoQ % -21.46% -74.00% 7,407.69% -225.00% -136.36% 113.10% -
  Horiz. % -230.95% -294.05% -1,130.95% 15.48% 4.76% -13.10% 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 0.9312 0.9415 0.9363 0.9176 0.9396 0.9711 0.5058 50.05%
  QoQ % -1.09% 0.56% 2.04% -2.34% -3.24% 91.99% -
  Horiz. % 184.10% 186.14% 185.11% 181.42% 185.77% 191.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3700 0.3400 0.4000 0.4000 0.3600 0.4800 0.4100 -
P/RPS 0.53 0.58 0.67 0.85 0.86 1.05 1.19 -41.59%
  QoQ % -8.62% -13.43% -21.18% -1.16% -18.10% -11.76% -
  Horiz. % 44.54% 48.74% 56.30% 71.43% 72.27% 88.24% 100.00%
P/EPS 9.80 7.08 2.17 -159.08 -450.00 240.00 -24.77 -
  QoQ % 38.42% 226.27% 101.36% 64.65% -287.50% 1,068.91% -
  Horiz. % -39.56% -28.58% -8.76% 642.23% 1,816.71% -968.91% 100.00%
EY 10.20 14.12 46.17 -0.63 -0.22 0.42 -4.04 -
  QoQ % -27.76% -69.42% 7,428.57% -186.36% -152.38% 110.40% -
  Horiz. % -252.48% -349.50% -1,142.82% 15.59% 5.45% -10.40% 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 0.20 0.19 0.22 0.22 0.21 0.27 0.41 -37.95%
  QoQ % 5.26% -13.64% 0.00% 4.76% -22.22% -34.15% -
  Horiz. % 48.78% 46.34% 53.66% 53.66% 51.22% 65.85% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 -
Price 0.3100 0.3900 0.2800 0.4400 0.4000 0.3700 0.4600 -
P/RPS 0.45 0.66 0.47 0.93 0.95 0.81 1.33 -51.35%
  QoQ % -31.82% 40.43% -49.46% -2.11% 17.28% -39.10% -
  Horiz. % 33.83% 49.62% 35.34% 69.92% 71.43% 60.90% 100.00%
P/EPS 8.21 8.12 1.52 -174.98 -500.00 185.00 -27.79 -
  QoQ % 1.11% 434.21% 100.87% 65.00% -370.27% 765.71% -
  Horiz. % -29.54% -29.22% -5.47% 629.65% 1,799.21% -665.71% 100.00%
EY 12.18 12.31 65.96 -0.57 -0.20 0.54 -3.60 -
  QoQ % -1.06% -81.34% 11,671.93% -185.00% -137.04% 115.00% -
  Horiz. % -338.33% -341.94% -1,832.22% 15.83% 5.56% -15.00% 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 0.17 0.21 0.15 0.25 0.23 0.21 0.46 -48.41%
  QoQ % -19.05% 40.00% -40.00% 8.70% 9.52% -54.35% -
  Horiz. % 36.96% 45.65% 32.61% 54.35% 50.00% 45.65% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!
PARTNERS & BROKERS