Highlights

[PASDEC] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -421.07%    YoY -     -120.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 97,264 92,306 98,430 69,852 85,143 77,142 86,740 7.91%
  QoQ % 5.37% -6.22% 40.91% -17.96% 10.37% -11.06% -
  Horiz. % 112.13% 106.42% 113.48% 80.53% 98.16% 88.94% 100.00%
PBT 804 361 748 760 6,827 5,930 14,594 -85.44%
  QoQ % 122.51% -51.69% -1.58% -88.87% 15.11% -59.36% -
  Horiz. % 5.51% 2.48% 5.13% 5.21% 46.78% 40.64% 100.00%
Tax -338 -571 -316 -4,112 -2,351 -184 -978 -50.66%
  QoQ % 40.91% -81.01% 92.32% -74.90% -1,177.72% 81.19% -
  Horiz. % 34.56% 58.49% 32.31% 420.45% 240.39% 18.81% 100.00%
NP 466 -210 432 -3,352 4,476 5,746 13,616 -89.39%
  QoQ % 321.20% -148.77% 112.89% -174.89% -22.11% -57.79% -
  Horiz. % 3.42% -1.55% 3.17% -24.62% 32.87% 42.21% 100.00%
NP to SH -519 -176 432 -3,352 1,044 6,333 13,586 -
  QoQ % -194.89% -140.74% 112.89% -421.07% -83.52% -53.38% -
  Horiz. % -3.82% -1.30% 3.18% -24.67% 7.68% 46.62% 100.00%
Tax Rate 42.04 % 158.30 % 42.25 % 541.05 % 34.44 % 3.10 % 6.70 % 239.06%
  QoQ % -73.44% 274.67% -92.19% 1,470.99% 1,010.97% -53.73% -
  Horiz. % 627.46% 2,362.69% 630.60% 8,075.37% 514.03% 46.27% 100.00%
Total Cost 96,798 92,517 97,998 73,204 80,667 71,396 73,124 20.50%
  QoQ % 4.63% -5.59% 33.87% -9.25% 12.99% -2.36% -
  Horiz. % 132.38% 126.52% 134.02% 100.11% 110.32% 97.64% 100.00%
Net Worth 367,391 376,200 388,799 202,500 383,724 396,861 399,346 -5.39%
  QoQ % -2.34% -3.24% 92.00% -47.23% -3.31% -0.62% -
  Horiz. % 92.00% 94.20% 97.36% 50.71% 96.09% 99.38% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 367,391 376,200 388,799 202,500 383,724 396,861 399,346 -5.39%
  QoQ % -2.34% -3.24% 92.00% -47.23% -3.31% -0.62% -
  Horiz. % 92.00% 94.20% 97.36% 50.71% 96.09% 99.38% 100.00%
NOSH 206,400 220,000 215,999 202,500 205,200 205,627 205,848 0.18%
  QoQ % -6.18% 1.85% 6.67% -1.32% -0.21% -0.11% -
  Horiz. % 100.27% 106.87% 104.93% 98.37% 99.68% 99.89% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.48 % -0.23 % 0.44 % -4.80 % 5.26 % 7.45 % 15.70 % -90.16%
  QoQ % 308.70% -152.27% 109.17% -191.25% -29.40% -52.55% -
  Horiz. % 3.06% -1.46% 2.80% -30.57% 33.50% 47.45% 100.00%
ROE -0.14 % -0.05 % 0.11 % -1.66 % 0.27 % 1.60 % 3.40 % -
  QoQ % -180.00% -145.45% 106.63% -714.81% -83.12% -52.94% -
  Horiz. % -4.12% -1.47% 3.24% -48.82% 7.94% 47.06% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.12 41.96 45.57 34.49 41.49 37.52 42.14 7.71%
  QoQ % 12.30% -7.92% 32.13% -16.87% 10.58% -10.96% -
  Horiz. % 111.82% 99.57% 108.14% 81.85% 98.46% 89.04% 100.00%
EPS -0.25 -0.08 0.20 -1.64 0.51 3.08 6.60 -
  QoQ % -212.50% -140.00% 112.20% -421.57% -83.44% -53.33% -
  Horiz. % -3.79% -1.21% 3.03% -24.85% 7.73% 46.67% 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 1.7100 1.8000 1.0000 1.8700 1.9300 1.9400 -5.56%
  QoQ % 4.09% -5.00% 80.00% -46.52% -3.11% -0.52% -
  Horiz. % 91.75% 88.14% 92.78% 51.55% 96.39% 99.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.29 23.06 24.58 17.45 21.27 19.27 21.67 7.88%
  QoQ % 5.33% -6.18% 40.86% -17.96% 10.38% -11.08% -
  Horiz. % 112.09% 106.41% 113.43% 80.53% 98.15% 88.92% 100.00%
EPS -0.13 -0.04 0.11 -0.84 0.26 1.58 3.39 -
  QoQ % -225.00% -136.36% 113.10% -423.08% -83.54% -53.39% -
  Horiz. % -3.83% -1.18% 3.24% -24.78% 7.67% 46.61% 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 0.9176 0.9396 0.9711 0.5058 0.9584 0.9912 0.9974 -5.39%
  QoQ % -2.34% -3.24% 91.99% -47.22% -3.31% -0.62% -
  Horiz. % 92.00% 94.20% 97.36% 50.71% 96.09% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4000 0.3600 0.4800 0.4100 0.4100 0.3600 0.4000 -
P/RPS 0.85 0.86 1.05 1.19 0.99 0.96 0.95 -7.13%
  QoQ % -1.16% -18.10% -11.76% 20.20% 3.13% 1.05% -
  Horiz. % 89.47% 90.53% 110.53% 125.26% 104.21% 101.05% 100.00%
P/EPS -159.08 -450.00 240.00 -24.77 80.59 11.69 6.06 -
  QoQ % 64.65% -287.50% 1,068.91% -130.74% 589.39% 92.90% -
  Horiz. % -2,625.08% -7,425.74% 3,960.40% -408.75% 1,329.87% 192.90% 100.00%
EY -0.63 -0.22 0.42 -4.04 1.24 8.56 16.50 -
  QoQ % -186.36% -152.38% 110.40% -425.81% -85.51% -48.12% -
  Horiz. % -3.82% -1.33% 2.55% -24.48% 7.52% 51.88% 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 0.21 0.27 0.41 0.22 0.19 0.21 3.14%
  QoQ % 4.76% -22.22% -34.15% 86.36% 15.79% -9.52% -
  Horiz. % 104.76% 100.00% 128.57% 195.24% 104.76% 90.48% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 -
Price 0.4400 0.4000 0.3700 0.4600 0.4100 0.4100 0.3400 -
P/RPS 0.93 0.95 0.81 1.33 0.99 1.09 0.81 9.62%
  QoQ % -2.11% 17.28% -39.10% 34.34% -9.17% 34.57% -
  Horiz. % 114.81% 117.28% 100.00% 164.20% 122.22% 134.57% 100.00%
P/EPS -174.98 -500.00 185.00 -27.79 80.59 13.31 5.15 -
  QoQ % 65.00% -370.27% 765.71% -134.48% 505.48% 158.45% -
  Horiz. % -3,397.67% -9,708.74% 3,592.23% -539.61% 1,564.85% 258.45% 100.00%
EY -0.57 -0.20 0.54 -3.60 1.24 7.51 19.41 -
  QoQ % -185.00% -137.04% 115.00% -390.32% -83.49% -61.31% -
  Horiz. % -2.94% -1.03% 2.78% -18.55% 6.39% 38.69% 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 0.25 0.23 0.21 0.46 0.22 0.21 0.18 24.41%
  QoQ % 8.70% 9.52% -54.35% 109.09% 4.76% 16.67% -
  Horiz. % 138.89% 127.78% 116.67% 255.56% 122.22% 116.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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