Highlights

[PASDEC] QoQ Quarter Result on 2012-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     119.43%    YoY -     354.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 38,839 29,710 55,048 46,177 29,932 30,817 28,034 24.30%
  QoQ % 30.73% -46.03% 19.21% 54.27% -2.87% 9.93% -
  Horiz. % 138.54% 105.98% 196.36% 164.72% 106.77% 109.93% 100.00%
PBT -283 3,379 7,517 5,165 -3,573 10,044 533 -
  QoQ % -108.38% -55.05% 45.54% 244.56% -135.57% 1,784.43% -
  Horiz. % -53.10% 633.96% 1,410.32% 969.04% -670.36% 1,884.43% 100.00%
Tax -1,497 -1,221 -3,865 -4,044 -824 -362 91 -
  QoQ % -22.60% 68.41% 4.43% -390.78% -127.62% -497.80% -
  Horiz. % -1,645.06% -1,341.76% -4,247.25% -4,443.96% -905.49% -397.80% 100.00%
NP -1,780 2,158 3,652 1,121 -4,397 9,682 624 -
  QoQ % -182.48% -40.91% 225.78% 125.49% -145.41% 1,451.60% -
  Horiz. % -285.26% 345.83% 585.26% 179.65% -704.65% 1,551.60% 100.00%
NP to SH -179 239 2,925 887 -4,565 9,510 -387 -40.22%
  QoQ % -174.90% -91.83% 229.76% 119.43% -148.00% 2,557.36% -
  Horiz. % 46.25% -61.76% -755.81% -229.20% 1,179.59% -2,457.36% 100.00%
Tax Rate - % 36.13 % 51.42 % 78.30 % - % 3.60 % -17.07 % -
  QoQ % 0.00% -29.74% -34.33% 0.00% 0.00% 121.09% -
  Horiz. % 0.00% -211.66% -301.23% -458.70% 0.00% -21.09% 100.00%
Total Cost 40,619 27,552 51,396 45,056 34,329 21,135 27,410 30.01%
  QoQ % 47.43% -46.39% 14.07% 31.25% 62.43% -22.89% -
  Horiz. % 148.19% 100.52% 187.51% 164.38% 125.24% 77.11% 100.00%
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 321,347 9.20%
  QoQ % -0.56% -28.37% 38.07% -1.09% 0.55% 16.66% -
  Horiz. % 114.09% 114.74% 160.19% 116.02% 117.30% 116.66% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 366,640 368,700 514,760 372,820 376,939 374,879 321,347 9.20%
  QoQ % -0.56% -28.37% 38.07% -1.09% 0.55% 16.66% -
  Horiz. % 114.09% 114.74% 160.19% 116.02% 117.30% 116.66% 100.00%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 202,105 1.27%
  QoQ % 0.00% -27.97% 38.84% 0.00% 0.00% 1.92% -
  Horiz. % 101.92% 101.92% 141.50% 101.92% 101.92% 101.92% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.58 % 7.26 % 6.63 % 2.43 % -14.69 % 31.42 % 2.23 % -
  QoQ % -163.09% 9.50% 172.84% 116.54% -146.75% 1,308.97% -
  Horiz. % -205.38% 325.56% 297.31% 108.97% -658.74% 1,408.97% 100.00%
ROE -0.05 % 0.06 % 0.57 % 0.24 % -1.21 % 2.54 % -0.12 % -44.24%
  QoQ % -183.33% -89.47% 137.50% 119.83% -147.64% 2,216.67% -
  Horiz. % 41.67% -50.00% -475.00% -200.00% 1,008.33% -2,116.67% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.86 14.42 19.25 22.42 14.53 14.96 13.87 22.76%
  QoQ % 30.79% -25.09% -14.14% 54.30% -2.87% 7.86% -
  Horiz. % 135.98% 103.97% 138.79% 161.64% 104.76% 107.86% 100.00%
EPS -0.09 0.12 1.42 0.43 -2.22 4.62 -0.19 -39.26%
  QoQ % -175.00% -91.55% 230.23% 119.37% -148.05% 2,531.58% -
  Horiz. % 47.37% -63.16% -747.37% -226.32% 1,168.42% -2,431.58% 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 1.7800 1.7900 1.8000 1.8100 1.8300 1.8200 1.5900 7.82%
  QoQ % -0.56% -0.56% -0.55% -1.09% 0.55% 14.47% -
  Horiz. % 111.95% 112.58% 113.21% 113.84% 115.09% 114.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.70 7.42 13.75 11.53 7.48 7.70 7.00 24.32%
  QoQ % 30.73% -46.04% 19.25% 54.14% -2.86% 10.00% -
  Horiz. % 138.57% 106.00% 196.43% 164.71% 106.86% 110.00% 100.00%
EPS -0.04 0.06 0.73 0.22 -1.14 2.38 -0.10 -45.74%
  QoQ % -166.67% -91.78% 231.82% 119.30% -147.90% 2,480.00% -
  Horiz. % 40.00% -60.00% -730.00% -220.00% 1,140.00% -2,380.00% 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 0.9158 0.9209 1.2857 0.9312 0.9415 0.9363 0.8026 9.20%
  QoQ % -0.55% -28.37% 38.07% -1.09% 0.56% 16.66% -
  Horiz. % 114.10% 114.74% 160.19% 116.02% 117.31% 116.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.4000 0.3300 0.3100 0.3700 0.3400 0.4000 0.4000 -
P/RPS 2.12 2.29 1.61 1.65 2.34 2.67 2.88 -18.49%
  QoQ % -7.42% 42.24% -2.42% -29.49% -12.36% -7.29% -
  Horiz. % 73.61% 79.51% 55.90% 57.29% 81.25% 92.71% 100.00%
P/EPS -460.29 284.40 30.31 85.92 -15.34 8.66 -208.89 69.41%
  QoQ % -261.85% 838.30% -64.72% 660.10% -277.14% 104.15% -
  Horiz. % 220.35% -136.15% -14.51% -41.13% 7.34% -4.15% 100.00%
EY -0.22 0.35 3.30 1.16 -6.52 11.54 -0.48 -40.58%
  QoQ % -162.86% -89.39% 184.48% 117.79% -156.50% 2,504.17% -
  Horiz. % 45.83% -72.92% -687.50% -241.67% 1,358.33% -2,404.17% 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 0.18 0.17 0.20 0.19 0.22 0.25 -8.18%
  QoQ % 22.22% 5.88% -15.00% 5.26% -13.64% -12.00% -
  Horiz. % 88.00% 72.00% 68.00% 80.00% 76.00% 88.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.3800 0.3700 0.3450 0.3100 0.3900 0.2800 0.4400 -
P/RPS 2.02 2.57 1.79 1.38 2.68 1.87 3.17 -25.97%
  QoQ % -21.40% 43.58% 29.71% -48.51% 43.32% -41.01% -
  Horiz. % 63.72% 81.07% 56.47% 43.53% 84.54% 58.99% 100.00%
P/EPS -437.27 318.88 33.73 71.99 -17.60 6.06 -229.78 53.63%
  QoQ % -237.13% 845.39% -53.15% 509.03% -390.43% 102.64% -
  Horiz. % 190.30% -138.78% -14.68% -31.33% 7.66% -2.64% 100.00%
EY -0.23 0.31 2.96 1.39 -5.68 16.49 -0.44 -35.13%
  QoQ % -174.19% -89.53% 112.95% 124.47% -134.45% 3,847.73% -
  Horiz. % 52.27% -70.45% -672.73% -315.91% 1,290.91% -3,747.73% 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 0.21 0.19 0.17 0.21 0.15 0.28 -17.47%
  QoQ % 0.00% 10.53% 11.76% -19.05% 40.00% -46.43% -
  Horiz. % 75.00% 75.00% 67.86% 60.71% 75.00% 53.57% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers