Highlights

[PASDEC] QoQ Quarter Result on 2011-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     225.78%    YoY -     -59.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 30,817 28,034 20,015 31,752 17,463 27,286 14,487 65.33%
  QoQ % 9.93% 40.06% -36.96% 81.82% -36.00% 88.35% -
  Horiz. % 212.72% 193.51% 138.16% 219.18% 120.54% 188.35% 100.00%
PBT 10,044 533 -103 184 190 2,379 -2,849 -
  QoQ % 1,784.43% 617.48% -155.98% -3.16% -92.01% 183.50% -
  Horiz. % -352.54% -18.71% 3.62% -6.46% -6.67% -83.50% 100.00%
Tax -362 91 -271 870 -1,028 -2,213 351 -
  QoQ % -497.80% 133.58% -131.15% 184.63% 53.55% -730.48% -
  Horiz. % -103.13% 25.93% -77.21% 247.86% -292.88% -630.48% 100.00%
NP 9,682 624 -374 1,054 -838 166 -2,498 -
  QoQ % 1,451.60% 266.84% -135.48% 225.78% -604.82% 106.65% -
  Horiz. % -387.59% -24.98% 14.97% -42.19% 33.55% -6.65% 100.00%
NP to SH 9,510 -387 -348 1,054 -838 -3,706 -2,043 -
  QoQ % 2,557.36% -11.21% -133.02% 225.78% 77.39% -81.40% -
  Horiz. % -465.49% 18.94% 17.03% -51.59% 41.02% 181.40% 100.00%
Tax Rate 3.60 % -17.07 % - % -472.83 % 541.05 % 93.02 % - % -
  QoQ % 121.09% 0.00% 0.00% -187.39% 481.65% 0.00% -
  Horiz. % 3.87% -18.35% 0.00% -508.31% 581.65% 100.00% -
Total Cost 21,135 27,410 20,389 30,698 18,301 27,120 16,985 15.67%
  QoQ % -22.89% 34.44% -33.58% 67.74% -32.52% 59.67% -
  Horiz. % 124.43% 161.38% 120.04% 180.74% 107.75% 159.67% 100.00%
Net Worth 374,879 321,347 371,925 180,000 202,500 384,744 398,281 -3.95%
  QoQ % 16.66% -13.60% 106.63% -11.11% -47.37% -3.40% -
  Horiz. % 94.12% 80.68% 93.38% 45.19% 50.84% 96.60% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 374,879 321,347 371,925 180,000 202,500 384,744 398,281 -3.95%
  QoQ % 16.66% -13.60% 106.63% -11.11% -47.37% -3.40% -
  Horiz. % 94.12% 80.68% 93.38% 45.19% 50.84% 96.60% 100.00%
NOSH 205,978 202,105 217,500 180,000 202,500 205,745 206,363 -0.12%
  QoQ % 1.92% -7.08% 20.83% -11.11% -1.58% -0.30% -
  Horiz. % 99.81% 97.94% 105.40% 87.22% 98.13% 99.70% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 31.42 % 2.23 % -1.87 % 3.32 % -4.80 % 0.61 % -17.24 % -
  QoQ % 1,308.97% 219.25% -156.33% 169.17% -886.89% 103.54% -
  Horiz. % -182.25% -12.94% 10.85% -19.26% 27.84% -3.54% 100.00%
ROE 2.54 % -0.12 % -0.09 % 0.59 % -0.41 % -0.96 % -0.51 % -
  QoQ % 2,216.67% -33.33% -115.25% 243.90% 57.29% -88.24% -
  Horiz. % -498.04% 23.53% 17.65% -115.69% 80.39% 188.24% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.96 13.87 9.20 17.64 8.62 13.26 7.02 65.52%
  QoQ % 7.86% 50.76% -47.85% 104.64% -34.99% 88.89% -
  Horiz. % 213.11% 197.58% 131.05% 251.28% 122.79% 188.89% 100.00%
EPS 4.62 -0.19 -0.16 0.51 -0.41 -1.80 -0.99 -
  QoQ % 2,531.58% -18.75% -131.37% 224.39% 77.22% -81.82% -
  Horiz. % -466.67% 19.19% 16.16% -51.52% 41.41% 181.82% 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 1.8200 1.5900 1.7100 1.0000 1.0000 1.8700 1.9300 -3.83%
  QoQ % 14.47% -7.02% 71.00% 0.00% -46.52% -3.11% -
  Horiz. % 94.30% 82.38% 88.60% 51.81% 51.81% 96.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.70 7.00 5.00 7.93 4.36 6.82 3.62 65.32%
  QoQ % 10.00% 40.00% -36.95% 81.88% -36.07% 88.40% -
  Horiz. % 212.71% 193.37% 138.12% 219.06% 120.44% 188.40% 100.00%
EPS 2.38 -0.10 -0.09 0.26 -0.21 -0.93 -0.51 -
  QoQ % 2,480.00% -11.11% -134.62% 223.81% 77.42% -82.35% -
  Horiz. % -466.67% 19.61% 17.65% -50.98% 41.18% 182.35% 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 0.9363 0.8026 0.9290 0.4496 0.5058 0.9610 0.9948 -3.96%
  QoQ % 16.66% -13.61% 106.63% -11.11% -47.37% -3.40% -
  Horiz. % 94.12% 80.68% 93.39% 45.20% 50.84% 96.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4000 0.4000 0.3600 0.4800 0.4100 0.4100 0.3600 -
P/RPS 2.67 2.88 3.91 2.72 4.75 3.09 5.13 -35.27%
  QoQ % -7.29% -26.34% 43.75% -42.74% 53.72% -39.77% -
  Horiz. % 52.05% 56.14% 76.22% 53.02% 92.59% 60.23% 100.00%
P/EPS 8.66 -208.89 -225.00 81.97 -99.08 -22.76 -36.36 -
  QoQ % 104.15% 7.16% -374.49% 182.73% -335.33% 37.40% -
  Horiz. % -23.82% 574.50% 618.81% -225.44% 272.50% 62.60% 100.00%
EY 11.54 -0.48 -0.44 1.22 -1.01 -4.39 -2.75 -
  QoQ % 2,504.17% -9.09% -136.07% 220.79% 76.99% -59.64% -
  Horiz. % -419.64% 17.45% 16.00% -44.36% 36.73% 159.64% 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 0.25 0.21 0.48 0.41 0.22 0.19 10.26%
  QoQ % -12.00% 19.05% -56.25% 17.07% 86.36% 15.79% -
  Horiz. % 115.79% 131.58% 110.53% 252.63% 215.79% 115.79% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 -
Price 0.2800 0.4400 0.4000 0.3700 0.4600 0.4100 0.4100 -
P/RPS 1.87 3.17 4.35 2.10 5.33 3.09 5.84 -53.16%
  QoQ % -41.01% -27.13% 107.14% -60.60% 72.49% -47.09% -
  Horiz. % 32.02% 54.28% 74.49% 35.96% 91.27% 52.91% 100.00%
P/EPS 6.06 -229.78 -250.00 63.19 -111.16 -22.76 -41.41 -
  QoQ % 102.64% 8.09% -495.63% 156.85% -388.40% 45.04% -
  Horiz. % -14.63% 554.89% 603.72% -152.60% 268.44% 54.96% 100.00%
EY 16.49 -0.44 -0.40 1.58 -0.90 -4.39 -2.41 -
  QoQ % 3,847.73% -10.00% -125.32% 275.56% 79.50% -82.16% -
  Horiz. % -684.23% 18.26% 16.60% -65.56% 37.34% 182.16% 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 0.15 0.28 0.23 0.37 0.46 0.22 0.21 -20.08%
  QoQ % -46.43% 21.74% -37.84% -19.57% 109.09% 4.76% -
  Horiz. % 71.43% 133.33% 109.52% 176.19% 219.05% 104.76% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS