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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers