Highlights

[PASDEC] QoQ Quarter Result on 2013-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     18,280.45%    YoY -     3,568.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 50,304 62,445 31,573 32,826 38,839 29,710 55,048 -5.85%
  QoQ % -19.44% 97.78% -3.82% -15.48% 30.73% -46.03% -
  Horiz. % 91.38% 113.44% 57.36% 59.63% 70.55% 53.97% 100.00%
PBT 187 4,269 18,597 29,571 -283 3,379 7,517 -91.54%
  QoQ % -95.62% -77.04% -37.11% 10,549.12% -108.38% -55.05% -
  Horiz. % 2.49% 56.79% 247.40% 393.39% -3.76% 44.95% 100.00%
Tax -1,311 -1,307 550 2,615 -1,497 -1,221 -3,865 -51.46%
  QoQ % -0.31% -337.64% -78.97% 274.68% -22.60% 68.41% -
  Horiz. % 33.92% 33.82% -14.23% -67.66% 38.73% 31.59% 100.00%
NP -1,124 2,962 19,147 32,186 -1,780 2,158 3,652 -
  QoQ % -137.95% -84.53% -40.51% 1,908.20% -182.48% -40.91% -
  Horiz. % -30.78% 81.11% 524.29% 881.33% -48.74% 59.09% 100.00%
NP to SH -1,082 2,762 -19,544 32,543 -179 239 2,925 -
  QoQ % -139.17% 114.13% -160.06% 18,280.45% -174.90% -91.83% -
  Horiz. % -36.99% 94.43% -668.17% 1,112.58% -6.12% 8.17% 100.00%
Tax Rate 701.07 % 30.62 % -2.96 % -8.84 % - % 36.13 % 51.42 % 473.45%
  QoQ % 2,189.58% 1,134.46% 66.52% 0.00% 0.00% -29.74% -
  Horiz. % 1,363.42% 59.55% -5.76% -17.19% 0.00% 70.26% 100.00%
Total Cost 51,428 59,483 12,426 640 40,619 27,552 51,396 0.04%
  QoQ % -13.54% 378.70% 1,841.56% -98.42% 47.43% -46.39% -
  Horiz. % 100.06% 115.73% 24.18% 1.25% 79.03% 53.61% 100.00%
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
  QoQ % -0.60% -27.54% 32.49% -1.69% -0.56% -28.37% -
  Horiz. % 66.82% 67.22% 92.78% 70.03% 71.23% 71.63% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 343,983 346,043 477,583 360,461 366,640 368,700 514,760 -23.62%
  QoQ % -0.60% -27.54% 32.49% -1.69% -0.56% -28.37% -
  Horiz. % 66.82% 67.22% 92.78% 70.03% 71.23% 71.63% 100.00%
NOSH 205,978 205,978 285,978 205,978 205,978 205,978 285,978 -19.70%
  QoQ % 0.00% -27.97% 38.84% 0.00% 0.00% -27.97% -
  Horiz. % 72.03% 72.03% 100.00% 72.03% 72.03% 72.03% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.23 % 4.74 % 60.64 % 98.05 % -4.58 % 7.26 % 6.63 % -
  QoQ % -147.05% -92.18% -38.15% 2,240.83% -163.09% 9.50% -
  Horiz. % -33.63% 71.49% 914.63% 1,478.88% -69.08% 109.50% 100.00%
ROE -0.31 % 0.80 % -4.09 % 9.03 % -0.05 % 0.06 % 0.57 % -
  QoQ % -138.75% 119.56% -145.29% 18,160.00% -183.33% -89.47% -
  Horiz. % -54.39% 140.35% -717.54% 1,584.21% -8.77% 10.53% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.42 30.32 11.04 15.94 18.86 14.42 19.25 17.24%
  QoQ % -19.46% 174.64% -30.74% -15.48% 30.79% -25.09% -
  Horiz. % 126.86% 157.51% 57.35% 82.81% 97.97% 74.91% 100.00%
EPS -0.52 1.34 -9.49 15.80 -0.09 0.12 1.42 -
  QoQ % -138.81% 114.12% -160.06% 17,655.56% -175.00% -91.55% -
  Horiz. % -36.62% 94.37% -668.31% 1,112.68% -6.34% 8.45% 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 1.6700 1.6800 1.6700 1.7500 1.7800 1.7900 1.8000 -4.89%
  QoQ % -0.60% 0.60% -4.57% -1.69% -0.56% -0.56% -
  Horiz. % 92.78% 93.33% 92.78% 97.22% 98.89% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.56 15.60 7.89 8.20 9.70 7.42 13.75 -5.87%
  QoQ % -19.49% 97.72% -3.78% -15.46% 30.73% -46.04% -
  Horiz. % 91.35% 113.45% 57.38% 59.64% 70.55% 53.96% 100.00%
EPS -0.27 0.69 -4.88 8.13 -0.04 0.06 0.73 -
  QoQ % -139.13% 114.14% -160.02% 20,425.00% -166.67% -91.78% -
  Horiz. % -36.99% 94.52% -668.49% 1,113.70% -5.48% 8.22% 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 0.8592 0.8643 1.1929 0.9003 0.9158 0.9209 1.2857 -23.62%
  QoQ % -0.59% -27.55% 32.50% -1.69% -0.55% -28.37% -
  Horiz. % 66.83% 67.22% 92.78% 70.02% 71.23% 71.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.7950 0.5450 0.4100 0.4400 0.4000 0.3300 0.3100 -
P/RPS 3.26 1.80 3.71 2.76 2.12 2.29 1.61 60.26%
  QoQ % 81.11% -51.48% 34.42% 30.19% -7.42% 42.24% -
  Horiz. % 202.48% 111.80% 230.43% 171.43% 131.68% 142.24% 100.00%
P/EPS -151.34 40.64 -6.00 2.78 -460.29 284.40 30.31 -
  QoQ % -472.39% 777.33% -315.83% 100.60% -261.85% 838.30% -
  Horiz. % -499.31% 134.08% -19.80% 9.17% -1,518.61% 938.30% 100.00%
EY -0.66 2.46 -16.67 35.91 -0.22 0.35 3.30 -
  QoQ % -126.83% 114.76% -146.42% 16,422.73% -162.86% -89.39% -
  Horiz. % -20.00% 74.55% -505.15% 1,088.18% -6.67% 10.61% 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 0.48 0.32 0.25 0.25 0.22 0.18 0.17 100.15%
  QoQ % 50.00% 28.00% 0.00% 13.64% 22.22% 5.88% -
  Horiz. % 282.35% 188.24% 147.06% 147.06% 129.41% 105.88% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 27/05/13 28/02/13 -
Price 0.8250 0.5750 0.6100 0.4400 0.3800 0.3700 0.3450 -
P/RPS 3.38 1.90 5.53 2.76 2.02 2.57 1.79 52.95%
  QoQ % 77.89% -65.64% 100.36% 36.63% -21.40% 43.58% -
  Horiz. % 188.83% 106.15% 308.94% 154.19% 112.85% 143.58% 100.00%
P/EPS -157.05 42.88 -8.93 2.78 -437.27 318.88 33.73 -
  QoQ % -466.25% 580.18% -421.22% 100.64% -237.13% 845.39% -
  Horiz. % -465.61% 127.13% -26.47% 8.24% -1,296.38% 945.39% 100.00%
EY -0.64 2.33 -11.20 35.91 -0.23 0.31 2.96 -
  QoQ % -127.47% 120.80% -131.19% 15,713.04% -174.19% -89.53% -
  Horiz. % -21.62% 78.72% -378.38% 1,213.18% -7.77% 10.47% 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 0.49 0.34 0.37 0.25 0.21 0.21 0.19 88.39%
  QoQ % 44.12% -8.11% 48.00% 19.05% 0.00% 10.53% -
  Horiz. % 257.89% 178.95% 194.74% 131.58% 110.53% 110.53% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers