Highlights

[PASDEC] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -82.49%    YoY -     -199.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 57,857 43,370 23,623 103,181 52,196 26,100 17,687 120.20%
  QoQ % 33.40% 83.59% -77.11% 97.68% 99.98% 47.57% -
  Horiz. % 327.12% 245.21% 133.56% 583.37% 295.11% 147.57% 100.00%
PBT 4,448 7,297 4,420 -8,364 -2,010 -2,476 324 472.43%
  QoQ % -39.04% 65.09% 152.85% -316.12% 18.82% -864.20% -
  Horiz. % 1,372.84% 2,252.16% 1,364.20% -2,581.48% -620.37% -764.20% 100.00%
Tax -138 -489 -372 -343 -1,986 -1,252 -730 -67.03%
  QoQ % 71.78% -31.45% -8.45% 82.73% -58.63% -71.51% -
  Horiz. % 18.90% 66.99% 50.96% 46.99% 272.05% 171.51% 100.00%
NP 4,310 6,808 4,048 -8,707 -3,996 -3,728 -406 -
  QoQ % -36.69% 68.18% 146.49% -117.89% -7.19% -818.23% -
  Horiz. % -1,061.58% -1,676.85% -997.04% 2,144.58% 984.24% 918.23% 100.00%
NP to SH 4,750 6,793 4,171 -4,420 -2,422 -2,448 -123 -
  QoQ % -30.08% 62.86% 194.37% -82.49% 1.06% -1,890.24% -
  Horiz. % -3,861.79% -5,522.76% -3,391.06% 3,593.50% 1,969.11% 1,990.24% 100.00%
Tax Rate 3.10 % 6.70 % 8.42 % - % - % - % 225.31 % -94.24%
  QoQ % -53.73% -20.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.38% 2.97% 3.74% 0.00% 0.00% 0.00% 100.00%
Total Cost 53,547 36,562 19,575 111,888 56,192 29,828 18,093 106.00%
  QoQ % 46.46% 86.78% -82.50% 99.12% 88.39% 64.86% -
  Horiz. % 295.95% 202.08% 108.19% 618.40% 310.57% 164.86% 100.00%
Net Worth 396,861 399,346 394,386 346,632 346,879 345,599 348,500 9.04%
  QoQ % -0.62% 1.26% 13.78% -0.07% 0.37% -0.83% -
  Horiz. % 113.88% 114.59% 113.17% 99.46% 99.54% 99.17% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 396,861 399,346 394,386 346,632 346,879 345,599 348,500 9.04%
  QoQ % -0.62% 1.26% 13.78% -0.07% 0.37% -0.83% -
  Horiz. % 113.88% 114.59% 113.17% 99.46% 99.54% 99.17% 100.00%
NOSH 205,627 205,848 206,485 206,329 205,254 205,714 205,000 0.20%
  QoQ % -0.11% -0.31% 0.08% 0.52% -0.22% 0.35% -
  Horiz. % 100.31% 100.41% 100.72% 100.65% 100.12% 100.35% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.45 % 15.70 % 17.14 % -8.44 % -7.66 % -14.28 % -2.30 % -
  QoQ % -52.55% -8.40% 303.08% -10.18% 46.36% -520.87% -
  Horiz. % -323.91% -682.61% -745.22% 366.96% 333.04% 620.87% 100.00%
ROE 1.20 % 1.70 % 1.06 % -1.28 % -0.70 % -0.71 % -0.04 % -
  QoQ % -29.41% 60.38% 182.81% -82.86% 1.41% -1,675.00% -
  Horiz. % -3,000.00% -4,250.00% -2,650.00% 3,200.00% 1,750.00% 1,775.00% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.14 21.07 11.44 50.01 25.43 12.69 8.63 119.73%
  QoQ % 33.55% 84.18% -77.12% 96.66% 100.39% 47.05% -
  Horiz. % 326.07% 244.15% 132.56% 579.49% 294.67% 147.05% 100.00%
EPS 2.31 3.30 2.02 -2.15 -1.18 -1.19 -0.06 -
  QoQ % -30.00% 63.37% 193.95% -82.20% 0.84% -1,883.33% -
  Horiz. % -3,850.00% -5,500.00% -3,366.67% 3,583.33% 1,966.67% 1,983.33% 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 1.9300 1.9400 1.9100 1.6800 1.6900 1.6800 1.7000 8.82%
  QoQ % -0.52% 1.57% 13.69% -0.59% 0.60% -1.18% -
  Horiz. % 113.53% 114.12% 112.35% 98.82% 99.41% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.45 10.83 5.90 25.77 13.04 6.52 4.42 120.12%
  QoQ % 33.43% 83.56% -77.11% 97.62% 100.00% 47.51% -
  Horiz. % 326.92% 245.02% 133.48% 583.03% 295.02% 147.51% 100.00%
EPS 1.19 1.70 1.04 -1.10 -0.60 -0.61 -0.03 -
  QoQ % -30.00% 63.46% 194.55% -83.33% 1.64% -1,933.33% -
  Horiz. % -3,966.67% -5,666.67% -3,466.67% 3,666.67% 2,000.00% 2,033.33% 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 0.9912 0.9974 0.9851 0.8658 0.8664 0.8632 0.8704 9.04%
  QoQ % -0.62% 1.25% 13.78% -0.07% 0.37% -0.83% -
  Horiz. % 113.88% 114.59% 113.18% 99.47% 99.54% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3600 0.4000 0.3100 0.4000 0.3900 0.3400 0.2600 -
P/RPS 1.28 1.90 2.71 0.80 1.53 2.68 3.01 -43.42%
  QoQ % -32.63% -29.89% 238.75% -47.71% -42.91% -10.96% -
  Horiz. % 42.52% 63.12% 90.03% 26.58% 50.83% 89.04% 100.00%
P/EPS 15.58 12.12 15.35 -18.67 -33.05 -28.57 -433.33 -
  QoQ % 28.55% -21.04% 182.22% 43.51% -15.68% 93.41% -
  Horiz. % -3.60% -2.80% -3.54% 4.31% 7.63% 6.59% 100.00%
EY 6.42 8.25 6.52 -5.36 -3.03 -3.50 -0.23 -
  QoQ % -22.18% 26.53% 221.64% -76.90% 13.43% -1,421.74% -
  Horiz. % -2,791.30% -3,586.96% -2,834.78% 2,330.43% 1,317.39% 1,521.74% 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 0.19 0.21 0.16 0.24 0.23 0.20 0.15 17.05%
  QoQ % -9.52% 31.25% -33.33% 4.35% 15.00% 33.33% -
  Horiz. % 126.67% 140.00% 106.67% 160.00% 153.33% 133.33% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/12/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.4100 0.3400 0.3100 0.3100 0.4000 0.4000 0.3500 -
P/RPS 1.46 1.61 2.71 0.62 1.57 3.15 4.06 -49.40%
  QoQ % -9.32% -40.59% 337.10% -60.51% -50.16% -22.41% -
  Horiz. % 35.96% 39.66% 66.75% 15.27% 38.67% 77.59% 100.00%
P/EPS 17.75 10.30 15.35 -14.47 -33.90 -33.61 -583.33 -
  QoQ % 72.33% -32.90% 206.08% 57.32% -0.86% 94.24% -
  Horiz. % -3.04% -1.77% -2.63% 2.48% 5.81% 5.76% 100.00%
EY 5.63 9.71 6.52 -6.91 -2.95 -2.98 -0.17 -
  QoQ % -42.02% 48.93% 194.36% -134.24% 1.01% -1,652.94% -
  Horiz. % -3,311.76% -5,711.76% -3,835.29% 4,064.71% 1,735.29% 1,752.94% 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 0.21 0.18 0.16 0.18 0.24 0.24 0.21 -
  QoQ % 16.67% 12.50% -11.11% -25.00% 0.00% 14.29% -
  Horiz. % 100.00% 85.71% 76.19% 85.71% 114.29% 114.29% 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
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

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