Highlights

[PASDEC] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -180.27%    YoY -     -120.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 97,264 69,230 49,215 17,463 85,143 57,857 43,370 71.08%
  QoQ % 40.49% 40.67% 181.82% -79.49% 47.16% 33.40% -
  Horiz. % 224.27% 159.63% 113.48% 40.27% 196.32% 133.40% 100.00%
PBT 804 271 374 190 6,827 4,448 7,297 -76.92%
  QoQ % 196.68% -27.54% 96.84% -97.22% 53.48% -39.04% -
  Horiz. % 11.02% 3.71% 5.13% 2.60% 93.56% 60.96% 100.00%
Tax -338 -429 -158 -1,028 -2,351 -138 -489 -21.77%
  QoQ % 21.21% -171.52% 84.63% 56.27% -1,603.62% 71.78% -
  Horiz. % 69.12% 87.73% 32.31% 210.22% 480.78% 28.22% 100.00%
NP 466 -158 216 -838 4,476 4,310 6,808 -83.18%
  QoQ % 394.94% -173.15% 125.78% -118.72% 3.85% -36.69% -
  Horiz. % 6.84% -2.32% 3.17% -12.31% 65.75% 63.31% 100.00%
NP to SH -519 -132 216 -838 1,044 4,750 6,793 -
  QoQ % -293.18% -161.11% 125.78% -180.27% -78.02% -30.08% -
  Horiz. % -7.64% -1.94% 3.18% -12.34% 15.37% 69.92% 100.00%
Tax Rate 42.04 % 158.30 % 42.25 % 541.05 % 34.44 % 3.10 % 6.70 % 239.06%
  QoQ % -73.44% 274.67% -92.19% 1,470.99% 1,010.97% -53.73% -
  Horiz. % 627.46% 2,362.69% 630.60% 8,075.37% 514.03% 46.27% 100.00%
Total Cost 96,798 69,388 48,999 18,301 80,667 53,547 36,562 91.04%
  QoQ % 39.50% 41.61% 167.74% -77.31% 50.65% 46.46% -
  Horiz. % 264.75% 189.78% 134.02% 50.05% 220.63% 146.46% 100.00%
Net Worth 367,391 376,200 388,799 202,500 383,724 396,861 399,346 -5.39%
  QoQ % -2.34% -3.24% 92.00% -47.23% -3.31% -0.62% -
  Horiz. % 92.00% 94.20% 97.36% 50.71% 96.09% 99.38% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 367,391 376,200 388,799 202,500 383,724 396,861 399,346 -5.39%
  QoQ % -2.34% -3.24% 92.00% -47.23% -3.31% -0.62% -
  Horiz. % 92.00% 94.20% 97.36% 50.71% 96.09% 99.38% 100.00%
NOSH 206,400 220,000 215,999 202,500 205,200 205,627 205,848 0.18%
  QoQ % -6.18% 1.85% 6.67% -1.32% -0.21% -0.11% -
  Horiz. % 100.27% 106.87% 104.93% 98.37% 99.68% 99.89% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.48 % -0.23 % 0.44 % -4.80 % 5.26 % 7.45 % 15.70 % -90.16%
  QoQ % 308.70% -152.27% 109.17% -191.25% -29.40% -52.55% -
  Horiz. % 3.06% -1.46% 2.80% -30.57% 33.50% 47.45% 100.00%
ROE -0.14 % -0.04 % 0.06 % -0.41 % 0.27 % 1.20 % 1.70 % -
  QoQ % -250.00% -166.67% 114.63% -251.85% -77.50% -29.41% -
  Horiz. % -8.24% -2.35% 3.53% -24.12% 15.88% 70.59% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.12 31.47 22.78 8.62 41.49 28.14 21.07 70.76%
  QoQ % 49.73% 38.15% 164.27% -79.22% 47.44% 33.55% -
  Horiz. % 223.64% 149.36% 108.12% 40.91% 196.92% 133.55% 100.00%
EPS -0.25 -0.06 0.10 -0.41 0.51 2.31 3.30 -
  QoQ % -316.67% -160.00% 124.39% -180.39% -77.92% -30.00% -
  Horiz. % -7.58% -1.82% 3.03% -12.42% 15.45% 70.00% 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 1.7100 1.8000 1.0000 1.8700 1.9300 1.9400 -5.56%
  QoQ % 4.09% -5.00% 80.00% -46.52% -3.11% -0.52% -
  Horiz. % 91.75% 88.14% 92.78% 51.55% 96.39% 99.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.29 17.29 12.29 4.36 21.27 14.45 10.83 71.09%
  QoQ % 40.49% 40.68% 181.88% -79.50% 47.20% 33.43% -
  Horiz. % 224.28% 159.65% 113.48% 40.26% 196.40% 133.43% 100.00%
EPS -0.13 -0.03 0.05 -0.21 0.26 1.19 1.70 -
  QoQ % -333.33% -160.00% 123.81% -180.77% -78.15% -30.00% -
  Horiz. % -7.65% -1.76% 2.94% -12.35% 15.29% 70.00% 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 0.9176 0.9396 0.9711 0.5058 0.9584 0.9912 0.9974 -5.39%
  QoQ % -2.34% -3.24% 91.99% -47.22% -3.31% -0.62% -
  Horiz. % 92.00% 94.20% 97.36% 50.71% 96.09% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4000 0.3600 0.4800 0.4100 0.4100 0.3600 0.4000 -
P/RPS 0.85 1.14 2.11 4.75 0.99 1.28 1.90 -41.42%
  QoQ % -25.44% -45.97% -55.58% 379.80% -22.66% -32.63% -
  Horiz. % 44.74% 60.00% 111.05% 250.00% 52.11% 67.37% 100.00%
P/EPS -159.08 -600.00 480.00 -99.08 80.59 15.58 12.12 -
  QoQ % 73.49% -225.00% 584.46% -222.94% 417.27% 28.55% -
  Horiz. % -1,312.54% -4,950.50% 3,960.40% -817.49% 664.93% 128.55% 100.00%
EY -0.63 -0.17 0.21 -1.01 1.24 6.42 8.25 -
  QoQ % -270.59% -180.95% 120.79% -181.45% -80.69% -22.18% -
  Horiz. % -7.64% -2.06% 2.55% -12.24% 15.03% 77.82% 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 0.21 0.27 0.41 0.22 0.19 0.21 3.14%
  QoQ % 4.76% -22.22% -34.15% 86.36% 15.79% -9.52% -
  Horiz. % 104.76% 100.00% 128.57% 195.24% 104.76% 90.48% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 -
Price 0.4400 0.4000 0.3700 0.4600 0.4100 0.4100 0.3400 -
P/RPS 0.93 1.27 1.62 5.33 0.99 1.46 1.61 -30.57%
  QoQ % -26.77% -21.60% -69.61% 438.38% -32.19% -9.32% -
  Horiz. % 57.76% 78.88% 100.62% 331.06% 61.49% 90.68% 100.00%
P/EPS -174.98 -666.67 370.00 -111.16 80.59 17.75 10.30 -
  QoQ % 73.75% -280.18% 432.85% -237.93% 354.03% 72.33% -
  Horiz. % -1,698.83% -6,472.52% 3,592.23% -1,079.22% 782.43% 172.33% 100.00%
EY -0.57 -0.15 0.27 -0.90 1.24 5.63 9.71 -
  QoQ % -280.00% -155.56% 130.00% -172.58% -77.98% -42.02% -
  Horiz. % -5.87% -1.54% 2.78% -9.27% 12.77% 57.98% 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 0.25 0.23 0.21 0.46 0.22 0.21 0.18 24.41%
  QoQ % 8.70% 9.52% -54.35% 109.09% 4.76% 16.67% -
  Horiz. % 138.89% 127.78% 116.67% 255.56% 122.22% 116.67% 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
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+0.015 

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