Highlights

[PASDEC] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -89.08%    YoY -     -97.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 132,948 135,166 137,098 118,840 161,974 142,568 121,498 6.17%
  QoQ % -1.64% -1.41% 15.36% -26.63% 13.61% 17.34% -
  Horiz. % 109.42% 111.25% 112.84% 97.81% 133.31% 117.34% 100.00%
PBT 14,070 43,556 6,192 13,516 19,153 15,514 12,942 5.71%
  QoQ % -67.70% 603.42% -54.19% -29.43% 23.45% 19.88% -
  Horiz. % 108.72% 336.55% 47.84% 104.44% 147.99% 119.88% 100.00%
Tax -653 -137 -5,436 -4,884 -9,095 -6,973 -2,372 -57.58%
  QoQ % -375.48% 97.47% -11.30% 46.30% -30.43% -193.99% -
  Horiz. % 27.53% 5.79% 229.17% 205.90% 383.43% 293.99% 100.00%
NP 13,417 43,418 756 8,632 10,058 8,541 10,570 17.18%
  QoQ % -69.10% 5,643.21% -91.24% -14.18% 17.76% -19.19% -
  Horiz. % 126.93% 410.77% 7.15% 81.67% 95.16% 80.81% 100.00%
NP to SH 13,059 43,470 120 956 8,757 7,776 9,890 20.30%
  QoQ % -69.96% 36,125.55% -87.45% -89.08% 12.62% -21.38% -
  Horiz. % 132.04% 439.54% 1.21% 9.67% 88.54% 78.62% 100.00%
Tax Rate 4.64 % 0.32 % 87.79 % 36.13 % 47.49 % 44.95 % 18.33 % -59.88%
  QoQ % 1,350.00% -99.64% 142.98% -23.92% 5.65% 145.23% -
  Horiz. % 25.31% 1.75% 478.94% 197.11% 259.08% 245.23% 100.00%
Total Cost 119,531 91,748 136,342 110,208 151,916 134,026 110,928 5.09%
  QoQ % 30.28% -32.71% 23.71% -27.45% 13.35% 20.82% -
  Horiz. % 107.76% 82.71% 122.91% 99.35% 136.95% 120.82% 100.00%
Net Worth 477,583 360,461 366,640 368,700 514,760 372,820 376,939 17.04%
  QoQ % 32.49% -1.69% -0.56% -28.37% 38.07% -1.09% -
  Horiz. % 126.70% 95.63% 97.27% 97.81% 136.56% 98.91% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 477,583 360,461 366,640 368,700 514,760 372,820 376,939 17.04%
  QoQ % 32.49% -1.69% -0.56% -28.37% 38.07% -1.09% -
  Horiz. % 126.70% 95.63% 97.27% 97.81% 136.56% 98.91% 100.00%
NOSH 285,978 205,978 205,978 205,978 285,978 205,978 205,978 24.38%
  QoQ % 38.84% 0.00% 0.00% -27.97% 38.84% 0.00% -
  Horiz. % 138.84% 100.00% 100.00% 100.00% 138.84% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.09 % 32.12 % 0.55 % 7.26 % 6.21 % 5.99 % 8.70 % 10.36%
  QoQ % -68.59% 5,740.00% -92.42% 16.91% 3.67% -31.15% -
  Horiz. % 115.98% 369.20% 6.32% 83.45% 71.38% 68.85% 100.00%
ROE 2.73 % 12.06 % 0.03 % 0.26 % 1.70 % 2.09 % 2.62 % 2.77%
  QoQ % -77.36% 40,100.00% -88.46% -84.71% -18.66% -20.23% -
  Horiz. % 104.20% 460.31% 1.15% 9.92% 64.89% 79.77% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.49 65.62 66.56 57.70 56.64 69.22 58.99 -14.64%
  QoQ % -29.15% -1.41% 15.36% 1.87% -18.17% 17.34% -
  Horiz. % 78.81% 111.24% 112.83% 97.81% 96.02% 117.34% 100.00%
EPS 6.34 21.11 0.06 0.48 4.25 3.77 4.80 20.32%
  QoQ % -69.97% 35,083.34% -87.50% -88.71% 12.73% -21.46% -
  Horiz. % 132.08% 439.79% 1.25% 10.00% 88.54% 78.54% 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 1.7500 1.7800 1.7900 1.8000 1.8100 1.8300 -5.90%
  QoQ % -4.57% -1.69% -0.56% -0.56% -0.55% -1.09% -
  Horiz. % 91.26% 95.63% 97.27% 97.81% 98.36% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.21 33.76 34.24 29.68 40.46 35.61 30.35 6.17%
  QoQ % -1.63% -1.40% 15.36% -26.64% 13.62% 17.33% -
  Horiz. % 109.42% 111.24% 112.82% 97.79% 133.31% 117.33% 100.00%
EPS 3.26 10.86 0.03 0.24 2.19 1.94 2.47 20.26%
  QoQ % -69.98% 36,100.00% -87.50% -89.04% 12.89% -21.46% -
  Horiz. % 131.98% 439.68% 1.21% 9.72% 88.66% 78.54% 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 1.1929 0.9003 0.9158 0.9209 1.2857 0.9312 0.9415 17.04%
  QoQ % 32.50% -1.69% -0.55% -28.37% 38.07% -1.09% -
  Horiz. % 126.70% 95.62% 97.27% 97.81% 136.56% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4100 0.4400 0.4000 0.3300 0.3100 0.3700 0.3400 -
P/RPS 0.88 0.67 0.60 0.57 0.55 0.53 0.58 31.94%
  QoQ % 31.34% 11.67% 5.26% 3.64% 3.77% -8.62% -
  Horiz. % 151.72% 115.52% 103.45% 98.28% 94.83% 91.38% 100.00%
P/EPS 8.98 2.08 686.59 71.10 10.12 9.80 7.08 17.12%
  QoQ % 331.73% -99.70% 865.67% 602.57% 3.27% 38.42% -
  Horiz. % 126.84% 29.38% 9,697.60% 1,004.24% 142.94% 138.42% 100.00%
EY 11.14 47.96 0.15 1.41 9.88 10.20 14.12 -14.58%
  QoQ % -76.77% 31,873.33% -89.36% -85.73% -3.14% -27.76% -
  Horiz. % 78.90% 339.66% 1.06% 9.99% 69.97% 72.24% 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 0.25 0.22 0.18 0.17 0.20 0.19 20.02%
  QoQ % 0.00% 13.64% 22.22% 5.88% -15.00% 5.26% -
  Horiz. % 131.58% 131.58% 115.79% 94.74% 89.47% 105.26% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.6100 0.4400 0.3800 0.3700 0.3450 0.3100 0.3900 -
P/RPS 1.31 0.67 0.57 0.64 0.61 0.45 0.66 57.74%
  QoQ % 95.52% 17.54% -10.94% 4.92% 35.56% -31.82% -
  Horiz. % 198.48% 101.52% 86.36% 96.97% 92.42% 68.18% 100.00%
P/EPS 13.36 2.08 652.26 79.72 11.27 8.21 8.12 39.24%
  QoQ % 542.31% -99.68% 718.19% 607.36% 37.27% 1.11% -
  Horiz. % 164.53% 25.62% 8,032.76% 981.77% 138.79% 101.11% 100.00%
EY 7.49 47.96 0.15 1.25 8.88 12.18 12.31 -28.13%
  QoQ % -84.38% 31,873.33% -88.00% -85.92% -27.09% -1.06% -
  Horiz. % 60.84% 389.60% 1.22% 10.15% 72.14% 98.94% 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 0.37 0.25 0.21 0.21 0.19 0.17 0.21 45.73%
  QoQ % 48.00% 19.05% 0.00% 10.53% 11.76% -19.05% -
  Horiz. % 176.19% 119.05% 100.00% 100.00% 90.48% 80.95% 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
 
 

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