Highlights

[PASDEC] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -293.18%    YoY -     -149.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 106,926 60,749 30,817 97,264 69,230 49,215 17,463 233.59%
  QoQ % 76.01% 97.13% -68.32% 40.49% 40.67% 181.82% -
  Horiz. % 612.30% 347.87% 176.47% 556.97% 396.44% 281.82% 100.00%
PBT 11,636 6,471 10,044 804 271 374 190 1,442.10%
  QoQ % 79.82% -35.57% 1,149.25% 196.68% -27.54% 96.84% -
  Horiz. % 6,124.21% 3,405.79% 5,286.32% 423.16% 142.63% 196.84% 100.00%
Tax -5,230 -1,186 -362 -338 -429 -158 -1,028 194.93%
  QoQ % -340.98% -227.62% -7.10% 21.21% -171.52% 84.63% -
  Horiz. % 508.75% 115.37% 35.21% 32.88% 41.73% 15.37% 100.00%
NP 6,406 5,285 9,682 466 -158 216 -838 -
  QoQ % 21.21% -45.41% 1,977.68% 394.94% -173.15% 125.78% -
  Horiz. % -764.44% -630.67% -1,155.37% -55.61% 18.85% -25.78% 100.00%
NP to SH 5,832 4,945 9,510 -519 -132 216 -838 -
  QoQ % 17.94% -48.00% 1,932.37% -293.18% -161.11% 125.78% -
  Horiz. % -695.94% -590.10% -1,134.84% 61.93% 15.75% -25.78% 100.00%
Tax Rate 44.95 % 18.33 % 3.60 % 42.04 % 158.30 % 42.25 % 541.05 % -80.87%
  QoQ % 145.23% 409.17% -91.44% -73.44% 274.67% -92.19% -
  Horiz. % 8.31% 3.39% 0.67% 7.77% 29.26% 7.81% 100.00%
Total Cost 100,520 55,464 21,135 96,798 69,388 48,999 18,301 210.34%
  QoQ % 81.23% 162.43% -78.17% 39.50% 41.61% 167.74% -
  Horiz. % 549.26% 303.07% 115.49% 528.92% 379.15% 267.74% 100.00%
Net Worth 372,820 376,939 374,879 367,391 376,200 388,799 202,500 50.05%
  QoQ % -1.09% 0.55% 2.04% -2.34% -3.24% 92.00% -
  Horiz. % 184.11% 186.14% 185.13% 181.43% 185.78% 192.00% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 372,820 376,939 374,879 367,391 376,200 388,799 202,500 50.05%
  QoQ % -1.09% 0.55% 2.04% -2.34% -3.24% 92.00% -
  Horiz. % 184.11% 186.14% 185.13% 181.43% 185.78% 192.00% 100.00%
NOSH 205,978 205,978 205,978 206,400 220,000 215,999 202,500 1.14%
  QoQ % 0.00% 0.00% -0.20% -6.18% 1.85% 6.67% -
  Horiz. % 101.72% 101.72% 101.72% 101.93% 108.64% 106.67% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.99 % 8.70 % 31.42 % 0.48 % -0.23 % 0.44 % -4.80 % -
  QoQ % -31.15% -72.31% 6,445.83% 308.70% -152.27% 109.17% -
  Horiz. % -124.79% -181.25% -654.58% -10.00% 4.79% -9.17% 100.00%
ROE 1.56 % 1.31 % 2.54 % -0.14 % -0.04 % 0.06 % -0.41 % -
  QoQ % 19.08% -48.43% 1,914.29% -250.00% -166.67% 114.63% -
  Horiz. % -380.49% -319.51% -619.51% 34.15% 9.76% -14.63% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.91 29.49 14.96 47.12 31.47 22.78 8.62 229.92%
  QoQ % 76.03% 97.13% -68.25% 49.73% 38.15% 164.27% -
  Horiz. % 602.20% 342.11% 173.55% 546.64% 365.08% 264.27% 100.00%
EPS 2.83 2.40 4.62 -0.25 -0.06 0.10 -0.41 -
  QoQ % 17.92% -48.05% 1,948.00% -316.67% -160.00% 124.39% -
  Horiz. % -690.24% -585.37% -1,126.83% 60.98% 14.63% -24.39% 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 1.8100 1.8300 1.8200 1.7800 1.7100 1.8000 1.0000 48.36%
  QoQ % -1.09% 0.55% 2.25% 4.09% -5.00% 80.00% -
  Horiz. % 181.00% 183.00% 182.00% 178.00% 171.00% 180.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.71 15.17 7.70 24.29 17.29 12.29 4.36 233.70%
  QoQ % 76.07% 97.01% -68.30% 40.49% 40.68% 181.88% -
  Horiz. % 612.61% 347.94% 176.61% 557.11% 396.56% 281.88% 100.00%
EPS 1.46 1.24 2.38 -0.13 -0.03 0.05 -0.21 -
  QoQ % 17.74% -47.90% 1,930.77% -333.33% -160.00% 123.81% -
  Horiz. % -695.24% -590.48% -1,133.33% 61.90% 14.29% -23.81% 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 0.9312 0.9415 0.9363 0.9176 0.9396 0.9711 0.5058 50.05%
  QoQ % -1.09% 0.56% 2.04% -2.34% -3.24% 91.99% -
  Horiz. % 184.10% 186.14% 185.11% 181.42% 185.77% 191.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3700 0.3400 0.4000 0.4000 0.3600 0.4800 0.4100 -
P/RPS 0.71 1.15 2.67 0.85 1.14 2.11 4.75 -71.74%
  QoQ % -38.26% -56.93% 214.12% -25.44% -45.97% -55.58% -
  Horiz. % 14.95% 24.21% 56.21% 17.89% 24.00% 44.42% 100.00%
P/EPS 13.07 14.16 8.66 -159.08 -600.00 480.00 -99.08 -
  QoQ % -7.70% 63.51% 105.44% 73.49% -225.00% 584.46% -
  Horiz. % -13.19% -14.29% -8.74% 160.56% 605.57% -484.46% 100.00%
EY 7.65 7.06 11.54 -0.63 -0.17 0.21 -1.01 -
  QoQ % 8.36% -38.82% 1,931.75% -270.59% -180.95% 120.79% -
  Horiz. % -757.43% -699.01% -1,142.57% 62.38% 16.83% -20.79% 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 0.20 0.19 0.22 0.22 0.21 0.27 0.41 -37.95%
  QoQ % 5.26% -13.64% 0.00% 4.76% -22.22% -34.15% -
  Horiz. % 48.78% 46.34% 53.66% 53.66% 51.22% 65.85% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 -
Price 0.3100 0.3900 0.2800 0.4400 0.4000 0.3700 0.4600 -
P/RPS 0.60 1.32 1.87 0.93 1.27 1.62 5.33 -76.59%
  QoQ % -54.55% -29.41% 101.08% -26.77% -21.60% -69.61% -
  Horiz. % 11.26% 24.77% 35.08% 17.45% 23.83% 30.39% 100.00%
P/EPS 10.95 16.24 6.06 -174.98 -666.67 370.00 -111.16 -
  QoQ % -32.57% 167.99% 103.46% 73.75% -280.18% 432.85% -
  Horiz. % -9.85% -14.61% -5.45% 157.41% 599.74% -332.85% 100.00%
EY 9.13 6.16 16.49 -0.57 -0.15 0.27 -0.90 -
  QoQ % 48.21% -62.64% 2,992.98% -280.00% -155.56% 130.00% -
  Horiz. % -1,014.44% -684.44% -1,832.22% 63.33% 16.67% -30.00% 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 0.17 0.21 0.15 0.25 0.23 0.21 0.46 -48.41%
  QoQ % -19.05% 40.00% -40.00% 8.70% 9.52% -54.35% -
  Horiz. % 36.96% 45.65% 32.61% 54.35% 50.00% 45.65% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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