Highlights

[PASDEC] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     54,238.34%    YoY -     459.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 112,749 62,445 132,948 101,375 68,549 29,710 161,974 -21.51%
  QoQ % 80.56% -53.03% 31.14% 47.89% 130.73% -81.66% -
  Horiz. % 69.61% 38.55% 82.08% 62.59% 42.32% 18.34% 100.00%
PBT 4,456 4,269 14,070 32,667 3,096 3,379 19,153 -62.27%
  QoQ % 4.38% -69.66% -56.93% 955.14% -8.38% -82.36% -
  Horiz. % 23.27% 22.29% 73.46% 170.56% 16.16% 17.64% 100.00%
Tax -2,618 -1,307 -653 -103 -2,718 -1,221 -9,095 -56.50%
  QoQ % -100.31% -100.15% -533.98% 96.21% -122.60% 86.58% -
  Horiz. % 28.79% 14.37% 7.18% 1.13% 29.88% 13.42% 100.00%
NP 1,838 2,962 13,417 32,564 378 2,158 10,058 -67.90%
  QoQ % -37.95% -77.92% -58.80% 8,514.81% -82.48% -78.54% -
  Horiz. % 18.27% 29.45% 133.40% 323.76% 3.76% 21.46% 100.00%
NP to SH 1,680 2,762 13,059 32,603 60 239 8,757 -66.84%
  QoQ % -39.17% -78.85% -59.95% 54,238.34% -74.90% -97.27% -
  Horiz. % 19.18% 31.54% 149.13% 372.31% 0.69% 2.73% 100.00%
Tax Rate 58.75 % 30.62 % 4.64 % 0.32 % 87.79 % 36.13 % 47.49 % 15.29%
  QoQ % 91.87% 559.91% 1,350.00% -99.64% 142.98% -23.92% -
  Horiz. % 123.71% 64.48% 9.77% 0.67% 184.86% 76.08% 100.00%
Total Cost 110,911 59,483 119,531 68,811 68,171 27,552 151,916 -18.97%
  QoQ % 86.46% -50.24% 73.71% 0.94% 147.43% -81.86% -
  Horiz. % 73.01% 39.16% 78.68% 45.30% 44.87% 18.14% 100.00%
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
  QoQ % -0.60% -27.54% 32.49% -1.69% -0.56% -28.37% -
  Horiz. % 66.82% 67.22% 92.78% 70.03% 71.23% 71.63% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
  QoQ % -0.60% -27.54% 32.49% -1.69% -0.56% -28.37% -
  Horiz. % 66.82% 67.22% 92.78% 70.03% 71.23% 71.63% 100.00%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 285,978 -19.70%
  QoQ % 0.00% -27.97% 38.84% 0.00% 0.00% -27.97% -
  Horiz. % 72.03% 72.03% 100.00% 72.03% 72.03% 72.03% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.63 % 4.74 % 10.09 % 32.12 % 0.55 % 7.26 % 6.21 % -59.11%
  QoQ % -65.61% -53.02% -68.59% 5,740.00% -92.42% 16.91% -
  Horiz. % 26.25% 76.33% 162.48% 517.23% 8.86% 116.91% 100.00%
ROE 0.49 % 0.80 % 2.73 % 9.04 % 0.02 % 0.06 % 1.70 % -56.46%
  QoQ % -38.75% -70.70% -69.80% 45,100.00% -66.67% -96.47% -
  Horiz. % 28.82% 47.06% 160.59% 531.76% 1.18% 3.53% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.74 30.32 46.49 49.22 33.28 14.42 56.64 -2.26%
  QoQ % 80.54% -34.78% -5.55% 47.90% 130.79% -74.54% -
  Horiz. % 96.65% 53.53% 82.08% 86.90% 58.76% 25.46% 100.00%
EPS 0.82 1.34 6.34 15.83 0.03 0.12 4.25 -66.71%
  QoQ % -38.81% -78.86% -59.95% 52,666.67% -75.00% -97.18% -
  Horiz. % 19.29% 31.53% 149.18% 372.47% 0.71% 2.82% 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 1.6800 1.6700 1.7500 1.7800 1.7900 1.8000 -4.89%
  QoQ % -0.60% 0.60% -4.57% -1.69% -0.56% -0.56% -
  Horiz. % 92.78% 93.33% 92.78% 97.22% 98.89% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.16 15.60 33.21 25.32 17.12 7.42 40.46 -21.52%
  QoQ % 80.51% -53.03% 31.16% 47.90% 130.73% -81.66% -
  Horiz. % 69.60% 38.56% 82.08% 62.58% 42.31% 18.34% 100.00%
EPS 0.42 0.69 3.26 8.14 0.01 0.06 2.19 -66.84%
  QoQ % -39.13% -78.83% -59.95% 81,300.00% -83.33% -97.26% -
  Horiz. % 19.18% 31.51% 148.86% 371.69% 0.46% 2.74% 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 0.8592 0.8643 1.1929 0.9003 0.9158 0.9209 1.2857 -23.62%
  QoQ % -0.59% -27.55% 32.50% -1.69% -0.55% -28.37% -
  Horiz. % 66.83% 67.22% 92.78% 70.02% 71.23% 71.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.7950 0.5450 0.4100 0.4400 0.4000 0.3300 0.3100 -
P/RPS 1.45 1.80 0.88 0.89 1.20 2.29 0.55 91.18%
  QoQ % -19.44% 104.55% -1.12% -25.83% -47.60% 316.36% -
  Horiz. % 263.64% 327.27% 160.00% 161.82% 218.18% 416.36% 100.00%
P/EPS 97.47 40.64 8.98 2.78 1,373.19 284.40 10.12 354.56%
  QoQ % 139.84% 352.56% 223.02% -99.80% 382.84% 2,710.28% -
  Horiz. % 963.14% 401.58% 88.74% 27.47% 13,569.07% 2,810.28% 100.00%
EY 1.03 2.46 11.14 35.97 0.07 0.35 9.88 -77.94%
  QoQ % -58.13% -77.92% -69.03% 51,285.72% -80.00% -96.46% -
  Horiz. % 10.43% 24.90% 112.75% 364.07% 0.71% 3.54% 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 0.48 0.32 0.25 0.25 0.22 0.18 0.17 100.15%
  QoQ % 50.00% 28.00% 0.00% 13.64% 22.22% 5.88% -
  Horiz. % 282.35% 188.24% 147.06% 147.06% 129.41% 105.88% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 27/05/13 28/02/13 -
Price 0.8250 0.5750 0.6100 0.4400 0.3800 0.3700 0.3450 -
P/RPS 1.51 1.90 1.31 0.89 1.14 2.57 0.61 83.30%
  QoQ % -20.53% 45.04% 47.19% -21.93% -55.64% 321.31% -
  Horiz. % 247.54% 311.48% 214.75% 145.90% 186.89% 421.31% 100.00%
P/EPS 101.15 42.88 13.36 2.78 1,304.53 318.88 11.27 333.62%
  QoQ % 135.89% 220.96% 380.58% -99.79% 309.10% 2,729.46% -
  Horiz. % 897.52% 380.48% 118.54% 24.67% 11,575.24% 2,829.46% 100.00%
EY 0.99 2.33 7.49 35.97 0.08 0.31 8.88 -76.93%
  QoQ % -57.51% -68.89% -79.18% 44,862.50% -74.19% -96.51% -
  Horiz. % 11.15% 26.24% 84.35% 405.07% 0.90% 3.49% 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 0.49 0.34 0.37 0.25 0.21 0.21 0.19 88.39%
  QoQ % 44.12% -8.11% 48.00% 19.05% 0.00% 10.53% -
  Horiz. % 257.89% 178.95% 194.74% 131.58% 110.53% 110.53% 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