Highlights

[PASDEC] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     17.94%    YoY -     4,518.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 68,549 29,710 161,974 106,926 60,749 30,817 97,264 -20.82%
  QoQ % 130.73% -81.66% 51.48% 76.01% 97.13% -68.32% -
  Horiz. % 70.48% 30.55% 166.53% 109.93% 62.46% 31.68% 100.00%
PBT 3,096 3,379 19,153 11,636 6,471 10,044 804 145.88%
  QoQ % -8.38% -82.36% 64.60% 79.82% -35.57% 1,149.25% -
  Horiz. % 385.07% 420.27% 2,382.21% 1,447.26% 804.85% 1,249.25% 100.00%
Tax -2,718 -1,221 -9,095 -5,230 -1,186 -362 -338 301.89%
  QoQ % -122.60% 86.58% -73.90% -340.98% -227.62% -7.10% -
  Horiz. % 804.14% 361.24% 2,690.83% 1,547.34% 350.89% 107.10% 100.00%
NP 378 2,158 10,058 6,406 5,285 9,682 466 -13.03%
  QoQ % -82.48% -78.54% 57.01% 21.21% -45.41% 1,977.68% -
  Horiz. % 81.12% 463.09% 2,158.37% 1,374.68% 1,134.12% 2,077.68% 100.00%
NP to SH 60 239 8,757 5,832 4,945 9,510 -519 -
  QoQ % -74.90% -97.27% 50.15% 17.94% -48.00% 1,932.37% -
  Horiz. % -11.56% -46.05% -1,687.28% -1,123.70% -952.79% -1,832.37% 100.00%
Tax Rate 87.79 % 36.13 % 47.49 % 44.95 % 18.33 % 3.60 % 42.04 % 63.45%
  QoQ % 142.98% -23.92% 5.65% 145.23% 409.17% -91.44% -
  Horiz. % 208.82% 85.94% 112.96% 106.92% 43.60% 8.56% 100.00%
Total Cost 68,171 27,552 151,916 100,520 55,464 21,135 96,798 -20.86%
  QoQ % 147.43% -81.86% 51.13% 81.23% 162.43% -78.17% -
  Horiz. % 70.43% 28.46% 156.94% 103.85% 57.30% 21.83% 100.00%
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 367,391 -0.14%
  QoQ % -0.56% -28.37% 38.07% -1.09% 0.55% 2.04% -
  Horiz. % 99.80% 100.36% 140.11% 101.48% 102.60% 102.04% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 367,391 -0.14%
  QoQ % -0.56% -28.37% 38.07% -1.09% 0.55% 2.04% -
  Horiz. % 99.80% 100.36% 140.11% 101.48% 102.60% 102.04% 100.00%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 206,400 -0.14%
  QoQ % 0.00% -27.97% 38.84% 0.00% 0.00% -0.20% -
  Horiz. % 99.80% 99.80% 138.56% 99.80% 99.80% 99.80% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.55 % 7.26 % 6.21 % 5.99 % 8.70 % 31.42 % 0.48 % 9.51%
  QoQ % -92.42% 16.91% 3.67% -31.15% -72.31% 6,445.83% -
  Horiz. % 114.58% 1,512.50% 1,293.75% 1,247.92% 1,812.50% 6,545.83% 100.00%
ROE 0.02 % 0.06 % 1.70 % 1.56 % 1.31 % 2.54 % -0.14 % -
  QoQ % -66.67% -96.47% 8.97% 19.08% -48.43% 1,914.29% -
  Horiz. % -14.29% -42.86% -1,214.29% -1,114.29% -935.71% -1,814.29% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.28 14.42 56.64 51.91 29.49 14.96 47.12 -20.71%
  QoQ % 130.79% -74.54% 9.11% 76.03% 97.13% -68.25% -
  Horiz. % 70.63% 30.60% 120.20% 110.17% 62.58% 31.75% 100.00%
EPS 0.03 0.12 4.25 2.83 2.40 4.62 -0.25 -
  QoQ % -75.00% -97.18% 50.18% 17.92% -48.05% 1,948.00% -
  Horiz. % -12.00% -48.00% -1,700.00% -1,132.00% -960.00% -1,848.00% 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 1.7900 1.8000 1.8100 1.8300 1.8200 1.7800 -
  QoQ % -0.56% -0.56% -0.55% -1.09% 0.55% 2.25% -
  Horiz. % 100.00% 100.56% 101.12% 101.69% 102.81% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.12 7.42 40.46 26.71 15.17 7.70 24.29 -20.82%
  QoQ % 130.73% -81.66% 51.48% 76.07% 97.01% -68.30% -
  Horiz. % 70.48% 30.55% 166.57% 109.96% 62.45% 31.70% 100.00%
EPS 0.01 0.06 2.19 1.46 1.24 2.38 -0.13 -
  QoQ % -83.33% -97.26% 50.00% 17.74% -47.90% 1,930.77% -
  Horiz. % -7.69% -46.15% -1,684.62% -1,123.08% -953.85% -1,830.77% 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 0.9158 0.9209 1.2857 0.9312 0.9415 0.9363 0.9176 -0.13%
  QoQ % -0.55% -28.37% 38.07% -1.09% 0.56% 2.04% -
  Horiz. % 99.80% 100.36% 140.12% 101.48% 102.60% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.4000 0.3300 0.3100 0.3700 0.3400 0.4000 0.4000 -
P/RPS 1.20 2.29 0.55 0.71 1.15 2.67 0.85 25.87%
  QoQ % -47.60% 316.36% -22.54% -38.26% -56.93% 214.12% -
  Horiz. % 141.18% 269.41% 64.71% 83.53% 135.29% 314.12% 100.00%
P/EPS 1,373.19 284.40 10.12 13.07 14.16 8.66 -159.08 -
  QoQ % 382.84% 2,710.28% -22.57% -7.70% 63.51% 105.44% -
  Horiz. % -863.21% -178.78% -6.36% -8.22% -8.90% -5.44% 100.00%
EY 0.07 0.35 9.88 7.65 7.06 11.54 -0.63 -
  QoQ % -80.00% -96.46% 29.15% 8.36% -38.82% 1,931.75% -
  Horiz. % -11.11% -55.56% -1,568.25% -1,214.29% -1,120.63% -1,831.75% 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 0.18 0.17 0.20 0.19 0.22 0.22 -
  QoQ % 22.22% 5.88% -15.00% 5.26% -13.64% 0.00% -
  Horiz. % 100.00% 81.82% 77.27% 90.91% 86.36% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.3800 0.3700 0.3450 0.3100 0.3900 0.2800 0.4400 -
P/RPS 1.14 2.57 0.61 0.60 1.32 1.87 0.93 14.55%
  QoQ % -55.64% 321.31% 1.67% -54.55% -29.41% 101.08% -
  Horiz. % 122.58% 276.34% 65.59% 64.52% 141.94% 201.08% 100.00%
P/EPS 1,304.53 318.88 11.27 10.95 16.24 6.06 -174.98 -
  QoQ % 309.10% 2,729.46% 2.92% -32.57% 167.99% 103.46% -
  Horiz. % -745.53% -182.24% -6.44% -6.26% -9.28% -3.46% 100.00%
EY 0.08 0.31 8.88 9.13 6.16 16.49 -0.57 -
  QoQ % -74.19% -96.51% -2.74% 48.21% -62.64% 2,992.98% -
  Horiz. % -14.04% -54.39% -1,557.89% -1,601.75% -1,080.70% -2,892.98% 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 0.21 0.21 0.19 0.17 0.21 0.15 0.25 -10.98%
  QoQ % 0.00% 10.53% 11.76% -19.05% 40.00% -40.00% -
  Horiz. % 84.00% 84.00% 76.00% 68.00% 84.00% 60.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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