Highlights

[PASDEC] QoQ Quarter Result on 2012-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -148.00%    YoY -     -533.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 29,710 55,048 46,177 29,932 30,817 28,034 20,015 30.09%
  QoQ % -46.03% 19.21% 54.27% -2.87% 9.93% 40.06% -
  Horiz. % 148.44% 275.03% 230.71% 149.55% 153.97% 140.06% 100.00%
PBT 3,379 7,517 5,165 -3,573 10,044 533 -103 -
  QoQ % -55.05% 45.54% 244.56% -135.57% 1,784.43% 617.48% -
  Horiz. % -3,280.58% -7,298.06% -5,014.56% 3,468.93% -9,751.46% -517.48% 100.00%
Tax -1,221 -3,865 -4,044 -824 -362 91 -271 172.54%
  QoQ % 68.41% 4.43% -390.78% -127.62% -497.80% 133.58% -
  Horiz. % 450.55% 1,426.20% 1,492.25% 304.06% 133.58% -33.58% 100.00%
NP 2,158 3,652 1,121 -4,397 9,682 624 -374 -
  QoQ % -40.91% 225.78% 125.49% -145.41% 1,451.60% 266.84% -
  Horiz. % -577.01% -976.47% -299.73% 1,175.67% -2,588.77% -166.84% 100.00%
NP to SH 239 2,925 887 -4,565 9,510 -387 -348 -
  QoQ % -91.83% 229.76% 119.43% -148.00% 2,557.36% -11.21% -
  Horiz. % -68.68% -840.52% -254.89% 1,311.78% -2,732.76% 111.21% 100.00%
Tax Rate 36.13 % 51.42 % 78.30 % - % 3.60 % -17.07 % - % -
  QoQ % -29.74% -34.33% 0.00% 0.00% 121.09% 0.00% -
  Horiz. % -211.66% -301.23% -458.70% 0.00% -21.09% 100.00% -
Total Cost 27,552 51,396 45,056 34,329 21,135 27,410 20,389 22.21%
  QoQ % -46.39% 14.07% 31.25% 62.43% -22.89% 34.44% -
  Horiz. % 135.13% 252.08% 220.98% 168.37% 103.66% 134.44% 100.00%
Net Worth 368,700 514,760 372,820 376,939 374,879 321,347 371,925 -0.58%
  QoQ % -28.37% 38.07% -1.09% 0.55% 16.66% -13.60% -
  Horiz. % 99.13% 138.40% 100.24% 101.35% 100.79% 86.40% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 368,700 514,760 372,820 376,939 374,879 321,347 371,925 -0.58%
  QoQ % -28.37% 38.07% -1.09% 0.55% 16.66% -13.60% -
  Horiz. % 99.13% 138.40% 100.24% 101.35% 100.79% 86.40% 100.00%
NOSH 205,978 285,978 205,978 205,978 205,978 202,105 217,500 -3.56%
  QoQ % -27.97% 38.84% 0.00% 0.00% 1.92% -7.08% -
  Horiz. % 94.70% 131.48% 94.70% 94.70% 94.70% 92.92% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.26 % 6.63 % 2.43 % -14.69 % 31.42 % 2.23 % -1.87 % -
  QoQ % 9.50% 172.84% 116.54% -146.75% 1,308.97% 219.25% -
  Horiz. % -388.24% -354.55% -129.95% 785.56% -1,680.21% -119.25% 100.00%
ROE 0.06 % 0.57 % 0.24 % -1.21 % 2.54 % -0.12 % -0.09 % -
  QoQ % -89.47% 137.50% 119.83% -147.64% 2,216.67% -33.33% -
  Horiz. % -66.67% -633.33% -266.67% 1,344.44% -2,822.22% 133.33% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.42 19.25 22.42 14.53 14.96 13.87 9.20 34.90%
  QoQ % -25.09% -14.14% 54.30% -2.87% 7.86% 50.76% -
  Horiz. % 156.74% 209.24% 243.70% 157.93% 162.61% 150.76% 100.00%
EPS 0.12 1.42 0.43 -2.22 4.62 -0.19 -0.16 -
  QoQ % -91.55% 230.23% 119.37% -148.05% 2,531.58% -18.75% -
  Horiz. % -75.00% -887.50% -268.75% 1,387.50% -2,887.50% 118.75% 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 1.7900 1.8000 1.8100 1.8300 1.8200 1.5900 1.7100 3.09%
  QoQ % -0.56% -0.55% -1.09% 0.55% 14.47% -7.02% -
  Horiz. % 104.68% 105.26% 105.85% 107.02% 106.43% 92.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.42 13.75 11.53 7.48 7.70 7.00 5.00 30.07%
  QoQ % -46.04% 19.25% 54.14% -2.86% 10.00% 40.00% -
  Horiz. % 148.40% 275.00% 230.60% 149.60% 154.00% 140.00% 100.00%
EPS 0.06 0.73 0.22 -1.14 2.38 -0.10 -0.09 -
  QoQ % -91.78% 231.82% 119.30% -147.90% 2,480.00% -11.11% -
  Horiz. % -66.67% -811.11% -244.44% 1,266.67% -2,644.44% 111.11% 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 0.9209 1.2857 0.9312 0.9415 0.9363 0.8026 0.9290 -0.58%
  QoQ % -28.37% 38.07% -1.09% 0.56% 16.66% -13.61% -
  Horiz. % 99.13% 138.40% 100.24% 101.35% 100.79% 86.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.3300 0.3100 0.3700 0.3400 0.4000 0.4000 0.3600 -
P/RPS 2.29 1.61 1.65 2.34 2.67 2.88 3.91 -29.98%
  QoQ % 42.24% -2.42% -29.49% -12.36% -7.29% -26.34% -
  Horiz. % 58.57% 41.18% 42.20% 59.85% 68.29% 73.66% 100.00%
P/EPS 284.40 30.31 85.92 -15.34 8.66 -208.89 -225.00 -
  QoQ % 838.30% -64.72% 660.10% -277.14% 104.15% 7.16% -
  Horiz. % -126.40% -13.47% -38.19% 6.82% -3.85% 92.84% 100.00%
EY 0.35 3.30 1.16 -6.52 11.54 -0.48 -0.44 -
  QoQ % -89.39% 184.48% 117.79% -156.50% 2,504.17% -9.09% -
  Horiz. % -79.55% -750.00% -263.64% 1,481.82% -2,622.73% 109.09% 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 0.18 0.17 0.20 0.19 0.22 0.25 0.21 -9.76%
  QoQ % 5.88% -15.00% 5.26% -13.64% -12.00% 19.05% -
  Horiz. % 85.71% 80.95% 95.24% 90.48% 104.76% 119.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.3700 0.3450 0.3100 0.3900 0.2800 0.4400 0.4000 -
P/RPS 2.57 1.79 1.38 2.68 1.87 3.17 4.35 -29.57%
  QoQ % 43.58% 29.71% -48.51% 43.32% -41.01% -27.13% -
  Horiz. % 59.08% 41.15% 31.72% 61.61% 42.99% 72.87% 100.00%
P/EPS 318.88 33.73 71.99 -17.60 6.06 -229.78 -250.00 -
  QoQ % 845.39% -53.15% 509.03% -390.43% 102.64% 8.09% -
  Horiz. % -127.55% -13.49% -28.80% 7.04% -2.42% 91.91% 100.00%
EY 0.31 2.96 1.39 -5.68 16.49 -0.44 -0.40 -
  QoQ % -89.53% 112.95% 124.47% -134.45% 3,847.73% -10.00% -
  Horiz. % -77.50% -740.00% -347.50% 1,420.00% -4,122.50% 110.00% 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 0.21 0.19 0.17 0.21 0.15 0.28 0.23 -5.88%
  QoQ % 10.53% 11.76% -19.05% 40.00% -46.43% 21.74% -
  Horiz. % 91.30% 82.61% 73.91% 91.30% 65.22% 121.74% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers