Highlights

[PASDEC] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     125.78%    YoY -     -96.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 30,817 97,264 69,230 49,215 17,463 85,143 57,857 -34.27%
  QoQ % -68.32% 40.49% 40.67% 181.82% -79.49% 47.16% -
  Horiz. % 53.26% 168.11% 119.66% 85.06% 30.18% 147.16% 100.00%
PBT 10,044 804 271 374 190 6,827 4,448 72.03%
  QoQ % 1,149.25% 196.68% -27.54% 96.84% -97.22% 53.48% -
  Horiz. % 225.81% 18.08% 6.09% 8.41% 4.27% 153.48% 100.00%
Tax -362 -338 -429 -158 -1,028 -2,351 -138 90.09%
  QoQ % -7.10% 21.21% -171.52% 84.63% 56.27% -1,603.62% -
  Horiz. % 262.32% 244.93% 310.87% 114.49% 744.93% 1,703.62% 100.00%
NP 9,682 466 -158 216 -838 4,476 4,310 71.44%
  QoQ % 1,977.68% 394.94% -173.15% 125.78% -118.72% 3.85% -
  Horiz. % 224.64% 10.81% -3.67% 5.01% -19.44% 103.85% 100.00%
NP to SH 9,510 -519 -132 216 -838 1,044 4,750 58.78%
  QoQ % 1,932.37% -293.18% -161.11% 125.78% -180.27% -78.02% -
  Horiz. % 200.21% -10.93% -2.78% 4.55% -17.64% 21.98% 100.00%
Tax Rate 3.60 % 42.04 % 158.30 % 42.25 % 541.05 % 34.44 % 3.10 % 10.47%
  QoQ % -91.44% -73.44% 274.67% -92.19% 1,470.99% 1,010.97% -
  Horiz. % 116.13% 1,356.13% 5,106.45% 1,362.90% 17,453.23% 1,110.97% 100.00%
Total Cost 21,135 96,798 69,388 48,999 18,301 80,667 53,547 -46.16%
  QoQ % -78.17% 39.50% 41.61% 167.74% -77.31% 50.65% -
  Horiz. % 39.47% 180.77% 129.58% 91.51% 34.18% 150.65% 100.00%
Net Worth 374,879 367,391 376,200 388,799 202,500 383,724 396,861 -3.72%
  QoQ % 2.04% -2.34% -3.24% 92.00% -47.23% -3.31% -
  Horiz. % 94.46% 92.57% 94.79% 97.97% 51.03% 96.69% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 374,879 367,391 376,200 388,799 202,500 383,724 396,861 -3.72%
  QoQ % 2.04% -2.34% -3.24% 92.00% -47.23% -3.31% -
  Horiz. % 94.46% 92.57% 94.79% 97.97% 51.03% 96.69% 100.00%
NOSH 205,978 206,400 220,000 215,999 202,500 205,200 205,627 0.11%
  QoQ % -0.20% -6.18% 1.85% 6.67% -1.32% -0.21% -
  Horiz. % 100.17% 100.38% 106.99% 105.04% 98.48% 99.79% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 31.42 % 0.48 % -0.23 % 0.44 % -4.80 % 5.26 % 7.45 % 160.81%
  QoQ % 6,445.83% 308.70% -152.27% 109.17% -191.25% -29.40% -
  Horiz. % 421.74% 6.44% -3.09% 5.91% -64.43% 70.60% 100.00%
ROE 2.54 % -0.14 % -0.04 % 0.06 % -0.41 % 0.27 % 1.20 % 64.78%
  QoQ % 1,914.29% -250.00% -166.67% 114.63% -251.85% -77.50% -
  Horiz. % 211.67% -11.67% -3.33% 5.00% -34.17% 22.50% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.96 47.12 31.47 22.78 8.62 41.49 28.14 -34.35%
  QoQ % -68.25% 49.73% 38.15% 164.27% -79.22% 47.44% -
  Horiz. % 53.16% 167.45% 111.83% 80.95% 30.63% 147.44% 100.00%
EPS 4.62 -0.25 -0.06 0.10 -0.41 0.51 2.31 58.67%
  QoQ % 1,948.00% -316.67% -160.00% 124.39% -180.39% -77.92% -
  Horiz. % 200.00% -10.82% -2.60% 4.33% -17.75% 22.08% 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 1.8200 1.7800 1.7100 1.8000 1.0000 1.8700 1.9300 -3.83%
  QoQ % 2.25% 4.09% -5.00% 80.00% -46.52% -3.11% -
  Horiz. % 94.30% 92.23% 88.60% 93.26% 51.81% 96.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.70 24.29 17.29 12.29 4.36 21.27 14.45 -34.25%
  QoQ % -68.30% 40.49% 40.68% 181.88% -79.50% 47.20% -
  Horiz. % 53.29% 168.10% 119.65% 85.05% 30.17% 147.20% 100.00%
EPS 2.38 -0.13 -0.03 0.05 -0.21 0.26 1.19 58.67%
  QoQ % 1,930.77% -333.33% -160.00% 123.81% -180.77% -78.15% -
  Horiz. % 200.00% -10.92% -2.52% 4.20% -17.65% 21.85% 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 0.9363 0.9176 0.9396 0.9711 0.5058 0.9584 0.9912 -3.72%
  QoQ % 2.04% -2.34% -3.24% 91.99% -47.22% -3.31% -
  Horiz. % 94.46% 92.57% 94.79% 97.97% 51.03% 96.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4000 0.4000 0.3600 0.4800 0.4100 0.4100 0.3600 -
P/RPS 2.67 0.85 1.14 2.11 4.75 0.99 1.28 63.18%
  QoQ % 214.12% -25.44% -45.97% -55.58% 379.80% -22.66% -
  Horiz. % 208.59% 66.41% 89.06% 164.84% 371.09% 77.34% 100.00%
P/EPS 8.66 -159.08 -600.00 480.00 -99.08 80.59 15.58 -32.37%
  QoQ % 105.44% 73.49% -225.00% 584.46% -222.94% 417.27% -
  Horiz. % 55.58% -1,021.05% -3,851.09% 3,080.87% -635.94% 517.27% 100.00%
EY 11.54 -0.63 -0.17 0.21 -1.01 1.24 6.42 47.78%
  QoQ % 1,931.75% -270.59% -180.95% 120.79% -181.45% -80.69% -
  Horiz. % 179.75% -9.81% -2.65% 3.27% -15.73% 19.31% 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 0.22 0.21 0.27 0.41 0.22 0.19 10.26%
  QoQ % 0.00% 4.76% -22.22% -34.15% 86.36% 15.79% -
  Horiz. % 115.79% 115.79% 110.53% 142.11% 215.79% 115.79% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 -
Price 0.2800 0.4400 0.4000 0.3700 0.4600 0.4100 0.4100 -
P/RPS 1.87 0.93 1.27 1.62 5.33 0.99 1.46 17.92%
  QoQ % 101.08% -26.77% -21.60% -69.61% 438.38% -32.19% -
  Horiz. % 128.08% 63.70% 86.99% 110.96% 365.07% 67.81% 100.00%
P/EPS 6.06 -174.98 -666.67 370.00 -111.16 80.59 17.75 -51.12%
  QoQ % 103.46% 73.75% -280.18% 432.85% -237.93% 354.03% -
  Horiz. % 34.14% -985.80% -3,755.89% 2,084.51% -626.25% 454.03% 100.00%
EY 16.49 -0.57 -0.15 0.27 -0.90 1.24 5.63 104.58%
  QoQ % 2,992.98% -280.00% -155.56% 130.00% -172.58% -77.98% -
  Horiz. % 292.90% -10.12% -2.66% 4.80% -15.99% 22.02% 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 0.15 0.25 0.23 0.21 0.46 0.22 0.21 -20.08%
  QoQ % -40.00% 8.70% 9.52% -54.35% 109.09% 4.76% -
  Horiz. % 71.43% 119.05% 109.52% 100.00% 219.05% 104.76% 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
 
 

359  326  643  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.635+0.035 
 GLOTEC-WA 0.115+0.04 
 VSOLAR 0.0150.00 
 PRIVA 0.245+0.015 
 FINTEC 0.0350.00 
 MMAG 0.180.00 
 PICORP 0.215+0.015 
 GREENYB 0.3150.00 
 QES 0.91+0.05 
 HEXIND 0.31+0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS