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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

289  405  580  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.305-0.03 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.04-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS