Highlights

[PASDEC] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -69.96%    YoY -     49.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 202,609 225,498 249,780 132,948 135,166 137,098 118,840 42.67%
  QoQ % -10.15% -9.72% 87.88% -1.64% -1.41% 15.36% -
  Horiz. % 170.49% 189.75% 210.18% 111.87% 113.74% 115.36% 100.00%
PBT 6,525 8,912 17,076 14,070 43,556 6,192 13,516 -38.43%
  QoQ % -26.78% -47.81% 21.36% -67.70% 603.42% -54.19% -
  Horiz. % 48.28% 65.94% 126.34% 104.10% 322.26% 45.81% 100.00%
Tax -3,754 -5,236 -5,228 -653 -137 -5,436 -4,884 -16.07%
  QoQ % 28.29% -0.15% -700.61% -375.48% 97.47% -11.30% -
  Horiz. % 76.88% 107.21% 107.04% 13.37% 2.81% 111.30% 100.00%
NP 2,770 3,676 11,848 13,417 43,418 756 8,632 -53.09%
  QoQ % -24.63% -68.97% -11.69% -69.10% 5,643.21% -91.24% -
  Horiz. % 32.10% 42.59% 137.26% 155.43% 503.00% 8.76% 100.00%
NP to SH 1,308 3,360 11,048 13,059 43,470 120 956 23.22%
  QoQ % -61.07% -69.59% -15.40% -69.96% 36,125.55% -87.45% -
  Horiz. % 136.82% 351.46% 1,155.65% 1,366.00% 4,547.14% 12.55% 100.00%
Tax Rate 57.54 % 58.75 % 30.62 % 4.64 % 0.32 % 87.79 % 36.13 % 36.34%
  QoQ % -2.06% 91.87% 559.91% 1,350.00% -99.64% 142.98% -
  Horiz. % 159.26% 162.61% 84.75% 12.84% 0.89% 242.98% 100.00%
Total Cost 199,838 221,822 237,932 119,531 91,748 136,342 110,208 48.65%
  QoQ % -9.91% -6.77% 99.05% 30.28% -32.71% 23.71% -
  Horiz. % 181.33% 201.28% 215.89% 108.46% 83.25% 123.71% 100.00%
Net Worth 335,744 343,983 346,043 477,583 360,461 366,640 368,700 -6.05%
  QoQ % -2.40% -0.60% -27.54% 32.49% -1.69% -0.56% -
  Horiz. % 91.06% 93.30% 93.85% 129.53% 97.77% 99.44% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 335,744 343,983 346,043 477,583 360,461 366,640 368,700 -6.05%
  QoQ % -2.40% -0.60% -27.54% 32.49% -1.69% -0.56% -
  Horiz. % 91.06% 93.30% 93.85% 129.53% 97.77% 99.44% 100.00%
NOSH 205,978 205,978 205,978 285,978 205,978 205,978 205,978 -
  QoQ % 0.00% 0.00% -27.97% 38.84% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 138.84% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.37 % 1.63 % 4.74 % 10.09 % 32.12 % 0.55 % 7.26 % -67.07%
  QoQ % -15.95% -65.61% -53.02% -68.59% 5,740.00% -92.42% -
  Horiz. % 18.87% 22.45% 65.29% 138.98% 442.42% 7.58% 100.00%
ROE 0.39 % 0.98 % 3.19 % 2.73 % 12.06 % 0.03 % 0.26 % 31.00%
  QoQ % -60.20% -69.28% 16.85% -77.36% 40,100.00% -88.46% -
  Horiz. % 150.00% 376.92% 1,226.92% 1,050.00% 4,638.46% 11.54% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 98.36 109.48 121.27 46.49 65.62 66.56 57.70 42.66%
  QoQ % -10.16% -9.72% 160.85% -29.15% -1.41% 15.36% -
  Horiz. % 170.47% 189.74% 210.17% 80.57% 113.73% 115.36% 100.00%
EPS 0.64 1.64 5.36 6.34 21.11 0.06 0.48 21.12%
  QoQ % -60.98% -69.40% -15.46% -69.97% 35,083.34% -87.50% -
  Horiz. % 133.33% 341.67% 1,116.67% 1,320.83% 4,397.92% 12.50% 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 1.6300 1.6700 1.6800 1.6700 1.7500 1.7800 1.7900 -6.05%
  QoQ % -2.40% -0.60% 0.60% -4.57% -1.69% -0.56% -
  Horiz. % 91.06% 93.30% 93.85% 93.30% 97.77% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.61 56.32 62.39 33.21 33.76 34.24 29.68 42.68%
  QoQ % -10.14% -9.73% 87.87% -1.63% -1.40% 15.36% -
  Horiz. % 170.52% 189.76% 210.21% 111.89% 113.75% 115.36% 100.00%
EPS 0.33 0.84 2.76 3.26 10.86 0.03 0.24 23.63%
  QoQ % -60.71% -69.57% -15.34% -69.98% 36,100.00% -87.50% -
  Horiz. % 137.50% 350.00% 1,150.00% 1,358.33% 4,525.00% 12.50% 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 0.8386 0.8592 0.8643 1.1929 0.9003 0.9158 0.9209 -6.05%
  QoQ % -2.40% -0.59% -27.55% 32.50% -1.69% -0.55% -
  Horiz. % 91.06% 93.30% 93.85% 129.54% 97.76% 99.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.6450 0.7950 0.5450 0.4100 0.4400 0.4000 0.3300 -
P/RPS 0.66 0.73 0.45 0.88 0.67 0.60 0.57 10.26%
  QoQ % -9.59% 62.22% -48.86% 31.34% 11.67% 5.26% -
  Horiz. % 115.79% 128.07% 78.95% 154.39% 117.54% 105.26% 100.00%
P/EPS 101.57 48.74 10.16 8.98 2.08 686.59 71.10 26.81%
  QoQ % 108.39% 379.72% 13.14% 331.73% -99.70% 865.67% -
  Horiz. % 142.86% 68.55% 14.29% 12.63% 2.93% 965.67% 100.00%
EY 0.98 2.05 9.84 11.14 47.96 0.15 1.41 -21.52%
  QoQ % -52.20% -79.17% -11.67% -76.77% 31,873.33% -89.36% -
  Horiz. % 69.50% 145.39% 697.87% 790.07% 3,401.42% 10.64% 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 0.40 0.48 0.32 0.25 0.25 0.22 0.18 70.21%
  QoQ % -16.67% 50.00% 28.00% 0.00% 13.64% 22.22% -
  Horiz. % 222.22% 266.67% 177.78% 138.89% 138.89% 122.22% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 27/05/13 -
Price 0.5100 0.8250 0.5750 0.6100 0.4400 0.3800 0.3700 -
P/RPS 0.52 0.75 0.47 1.31 0.67 0.57 0.64 -12.92%
  QoQ % -30.67% 59.57% -64.12% 95.52% 17.54% -10.94% -
  Horiz. % 81.25% 117.19% 73.44% 204.69% 104.69% 89.06% 100.00%
P/EPS 80.31 50.57 10.72 13.36 2.08 652.26 79.72 0.49%
  QoQ % 58.81% 371.74% -19.76% 542.31% -99.68% 718.19% -
  Horiz. % 100.74% 63.43% 13.45% 16.76% 2.61% 818.19% 100.00%
EY 1.25 1.98 9.33 7.49 47.96 0.15 1.25 -
  QoQ % -36.87% -78.78% 24.57% -84.38% 31,873.33% -88.00% -
  Horiz. % 100.00% 158.40% 746.40% 599.20% 3,836.80% 12.00% 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 0.31 0.49 0.34 0.37 0.25 0.21 0.21 29.62%
  QoQ % -36.73% 44.12% -8.11% 48.00% 19.05% 0.00% -
  Horiz. % 147.62% 233.33% 161.90% 176.19% 119.05% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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
Partners & Brokers