Highlights

[PASDEC] QoQ Quarter Result on 2011-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -133.02%    YoY -     82.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 29,932 30,817 28,034 20,015 31,752 17,463 27,286 6.37%
  QoQ % -2.87% 9.93% 40.06% -36.96% 81.82% -36.00% -
  Horiz. % 109.70% 112.94% 102.74% 73.35% 116.37% 64.00% 100.00%
PBT -3,573 10,044 533 -103 184 190 2,379 -
  QoQ % -135.57% 1,784.43% 617.48% -155.98% -3.16% -92.01% -
  Horiz. % -150.19% 422.19% 22.40% -4.33% 7.73% 7.99% 100.00%
Tax -824 -362 91 -271 870 -1,028 -2,213 -48.27%
  QoQ % -127.62% -497.80% 133.58% -131.15% 184.63% 53.55% -
  Horiz. % 37.23% 16.36% -4.11% 12.25% -39.31% 46.45% 100.00%
NP -4,397 9,682 624 -374 1,054 -838 166 -
  QoQ % -145.41% 1,451.60% 266.84% -135.48% 225.78% -604.82% -
  Horiz. % -2,648.80% 5,832.53% 375.90% -225.30% 634.94% -504.82% 100.00%
NP to SH -4,565 9,510 -387 -348 1,054 -838 -3,706 14.92%
  QoQ % -148.00% 2,557.36% -11.21% -133.02% 225.78% 77.39% -
  Horiz. % 123.18% -256.61% 10.44% 9.39% -28.44% 22.61% 100.00%
Tax Rate - % 3.60 % -17.07 % - % -472.83 % 541.05 % 93.02 % -
  QoQ % 0.00% 121.09% 0.00% 0.00% -187.39% 481.65% -
  Horiz. % 0.00% 3.87% -18.35% 0.00% -508.31% 581.65% 100.00%
Total Cost 34,329 21,135 27,410 20,389 30,698 18,301 27,120 17.03%
  QoQ % 62.43% -22.89% 34.44% -33.58% 67.74% -32.52% -
  Horiz. % 126.58% 77.93% 101.07% 75.18% 113.19% 67.48% 100.00%
Net Worth 376,939 374,879 321,347 371,925 180,000 202,500 384,744 -1.36%
  QoQ % 0.55% 16.66% -13.60% 106.63% -11.11% -47.37% -
  Horiz. % 97.97% 97.44% 83.52% 96.67% 46.78% 52.63% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 376,939 374,879 321,347 371,925 180,000 202,500 384,744 -1.36%
  QoQ % 0.55% 16.66% -13.60% 106.63% -11.11% -47.37% -
  Horiz. % 97.97% 97.44% 83.52% 96.67% 46.78% 52.63% 100.00%
NOSH 205,978 205,978 202,105 217,500 180,000 202,500 205,745 0.08%
  QoQ % 0.00% 1.92% -7.08% 20.83% -11.11% -1.58% -
  Horiz. % 100.11% 100.11% 98.23% 105.71% 87.49% 98.42% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -14.69 % 31.42 % 2.23 % -1.87 % 3.32 % -4.80 % 0.61 % -
  QoQ % -146.75% 1,308.97% 219.25% -156.33% 169.17% -886.89% -
  Horiz. % -2,408.20% 5,150.82% 365.57% -306.56% 544.26% -786.89% 100.00%
ROE -1.21 % 2.54 % -0.12 % -0.09 % 0.59 % -0.41 % -0.96 % 16.70%
  QoQ % -147.64% 2,216.67% -33.33% -115.25% 243.90% 57.29% -
  Horiz. % 126.04% -264.58% 12.50% 9.38% -61.46% 42.71% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.53 14.96 13.87 9.20 17.64 8.62 13.26 6.29%
  QoQ % -2.87% 7.86% 50.76% -47.85% 104.64% -34.99% -
  Horiz. % 109.58% 112.82% 104.60% 69.38% 133.03% 65.01% 100.00%
EPS -2.22 4.62 -0.19 -0.16 0.51 -0.41 -1.80 15.02%
  QoQ % -148.05% 2,531.58% -18.75% -131.37% 224.39% 77.22% -
  Horiz. % 123.33% -256.67% 10.56% 8.89% -28.33% 22.78% 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 1.8300 1.8200 1.5900 1.7100 1.0000 1.0000 1.8700 -1.43%
  QoQ % 0.55% 14.47% -7.02% 71.00% 0.00% -46.52% -
  Horiz. % 97.86% 97.33% 85.03% 91.44% 53.48% 53.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.48 7.70 7.00 5.00 7.93 4.36 6.82 6.36%
  QoQ % -2.86% 10.00% 40.00% -36.95% 81.88% -36.07% -
  Horiz. % 109.68% 112.90% 102.64% 73.31% 116.28% 63.93% 100.00%
EPS -1.14 2.38 -0.10 -0.09 0.26 -0.21 -0.93 14.55%
  QoQ % -147.90% 2,480.00% -11.11% -134.62% 223.81% 77.42% -
  Horiz. % 122.58% -255.91% 10.75% 9.68% -27.96% 22.58% 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 0.9415 0.9363 0.8026 0.9290 0.4496 0.5058 0.9610 -1.36%
  QoQ % 0.56% 16.66% -13.61% 106.63% -11.11% -47.37% -
  Horiz. % 97.97% 97.43% 83.52% 96.67% 46.78% 52.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3400 0.4000 0.4000 0.3600 0.4800 0.4100 0.4100 -
P/RPS 2.34 2.67 2.88 3.91 2.72 4.75 3.09 -16.93%
  QoQ % -12.36% -7.29% -26.34% 43.75% -42.74% 53.72% -
  Horiz. % 75.73% 86.41% 93.20% 126.54% 88.03% 153.72% 100.00%
P/EPS -15.34 8.66 -208.89 -225.00 81.97 -99.08 -22.76 -23.15%
  QoQ % -277.14% 104.15% 7.16% -374.49% 182.73% -335.33% -
  Horiz. % 67.40% -38.05% 917.79% 988.58% -360.15% 435.33% 100.00%
EY -6.52 11.54 -0.48 -0.44 1.22 -1.01 -4.39 30.20%
  QoQ % -156.50% 2,504.17% -9.09% -136.07% 220.79% 76.99% -
  Horiz. % 148.52% -262.87% 10.93% 10.02% -27.79% 23.01% 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 0.19 0.22 0.25 0.21 0.48 0.41 0.22 -9.32%
  QoQ % -13.64% -12.00% 19.05% -56.25% 17.07% 86.36% -
  Horiz. % 86.36% 100.00% 113.64% 95.45% 218.18% 186.36% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 -
Price 0.3900 0.2800 0.4400 0.4000 0.3700 0.4600 0.4100 -
P/RPS 2.68 1.87 3.17 4.35 2.10 5.33 3.09 -9.06%
  QoQ % 43.32% -41.01% -27.13% 107.14% -60.60% 72.49% -
  Horiz. % 86.73% 60.52% 102.59% 140.78% 67.96% 172.49% 100.00%
P/EPS -17.60 6.06 -229.78 -250.00 63.19 -111.16 -22.76 -15.77%
  QoQ % -390.43% 102.64% 8.09% -495.63% 156.85% -388.40% -
  Horiz. % 77.33% -26.63% 1,009.58% 1,098.42% -277.64% 488.40% 100.00%
EY -5.68 16.49 -0.44 -0.40 1.58 -0.90 -4.39 18.76%
  QoQ % -134.45% 3,847.73% -10.00% -125.32% 275.56% 79.50% -
  Horiz. % 129.38% -375.63% 10.02% 9.11% -35.99% 20.50% 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 0.15 0.28 0.23 0.37 0.46 0.22 -3.06%
  QoQ % 40.00% -46.43% 21.74% -37.84% -19.57% 109.09% -
  Horiz. % 95.45% 68.18% 127.27% 104.55% 168.18% 209.09% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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