Highlights

[PASDEC] QoQ Quarter Result on 2009-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -8,420.83%    YoY -     23.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,487 19,747 23,623 50,985 26,096 8,413 17,687 -12.45%
  QoQ % -26.64% -16.41% -53.67% 95.37% 210.19% -52.43% -
  Horiz. % 81.91% 111.65% 133.56% 288.26% 147.54% 47.57% 100.00%
PBT -2,849 2,877 4,420 -6,354 464 -2,799 324 -
  QoQ % -199.03% -34.91% 169.56% -1,469.40% 116.58% -963.89% -
  Horiz. % -879.32% 887.96% 1,364.20% -1,961.11% 143.21% -863.89% 100.00%
Tax 351 -117 -372 1,643 -734 -448 -730 -
  QoQ % 400.00% 68.55% -122.64% 323.84% -63.84% 38.63% -
  Horiz. % -48.08% 16.03% 50.96% -225.07% 100.55% 61.37% 100.00%
NP -2,498 2,760 4,048 -4,711 -270 -3,247 -406 235.40%
  QoQ % -190.51% -31.82% 185.93% -1,644.81% 91.68% -699.75% -
  Horiz. % 615.27% -679.80% -997.04% 1,160.34% 66.50% 799.75% 100.00%
NP to SH -2,043 2,622 4,171 -1,997 24 -2,249 -123 549.88%
  QoQ % -177.92% -37.14% 308.86% -8,420.83% 101.07% -1,728.46% -
  Horiz. % 1,660.98% -2,131.71% -3,391.06% 1,623.58% -19.51% 1,828.46% 100.00%
Tax Rate - % 4.07 % 8.42 % - % 158.19 % - % 225.31 % -
  QoQ % 0.00% -51.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.81% 3.74% 0.00% 70.21% 0.00% 100.00%
Total Cost 16,985 16,987 19,575 55,696 26,366 11,660 18,093 -4.12%
  QoQ % -0.01% -13.22% -64.85% 111.24% 126.12% -35.56% -
  Horiz. % 93.88% 93.89% 108.19% 307.83% 145.72% 64.44% 100.00%
Net Worth 398,281 400,526 394,386 345,519 405,600 346,634 348,500 9.30%
  QoQ % -0.56% 1.56% 14.14% -14.81% 17.01% -0.54% -
  Horiz. % 114.28% 114.93% 113.17% 99.14% 116.38% 99.46% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 398,281 400,526 394,386 345,519 405,600 346,634 348,500 9.30%
  QoQ % -0.56% 1.56% 14.14% -14.81% 17.01% -0.54% -
  Horiz. % 114.28% 114.93% 113.17% 99.14% 116.38% 99.46% 100.00%
NOSH 206,363 206,456 206,485 205,666 240,000 206,330 205,000 0.44%
  QoQ % -0.05% -0.01% 0.40% -14.31% 16.32% 0.65% -
  Horiz. % 100.67% 100.71% 100.72% 100.33% 117.07% 100.65% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -17.24 % 13.98 % 17.14 % -9.24 % -1.03 % -38.60 % -2.30 % 282.54%
  QoQ % -223.32% -18.44% 285.50% -797.09% 97.33% -1,578.26% -
  Horiz. % 749.57% -607.83% -745.22% 401.74% 44.78% 1,678.26% 100.00%
ROE -0.51 % 0.65 % 1.06 % -0.58 % 0.01 % -0.65 % -0.04 % 444.92%
  QoQ % -178.46% -38.68% 282.76% -5,900.00% 101.54% -1,525.00% -
  Horiz. % 1,275.00% -1,625.00% -2,650.00% 1,450.00% -25.00% 1,625.00% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.02 9.56 11.44 24.79 10.87 4.08 8.63 -12.85%
  QoQ % -26.57% -16.43% -53.85% 128.06% 166.42% -52.72% -
  Horiz. % 81.34% 110.78% 132.56% 287.25% 125.96% 47.28% 100.00%
EPS -0.99 1.27 2.02 -0.97 0.01 -1.09 -0.06 547.02%
  QoQ % -177.95% -37.13% 308.25% -9,800.00% 100.92% -1,716.67% -
  Horiz. % 1,650.00% -2,116.67% -3,366.67% 1,616.67% -16.67% 1,816.67% 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 1.9300 1.9400 1.9100 1.6800 1.6900 1.6800 1.7000 8.82%
  QoQ % -0.52% 1.57% 13.69% -0.59% 0.60% -1.18% -
  Horiz. % 113.53% 114.12% 112.35% 98.82% 99.41% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.62 4.93 5.90 12.73 6.52 2.10 4.42 -12.45%
  QoQ % -26.57% -16.44% -53.65% 95.25% 210.48% -52.49% -
  Horiz. % 81.90% 111.54% 133.48% 288.01% 147.51% 47.51% 100.00%
EPS -0.51 0.65 1.04 -0.50 0.01 -0.56 -0.03 560.01%
  QoQ % -178.46% -37.50% 308.00% -5,100.00% 101.79% -1,766.67% -
  Horiz. % 1,700.00% -2,166.67% -3,466.67% 1,666.67% -33.33% 1,866.67% 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 0.9948 1.0004 0.9851 0.8630 1.0131 0.8658 0.8704 9.31%
  QoQ % -0.56% 1.55% 14.15% -14.82% 17.01% -0.53% -
  Horiz. % 114.29% 114.94% 113.18% 99.15% 116.39% 99.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3600 0.4000 0.3100 0.4000 0.3900 0.3400 0.2600 -
P/RPS 5.13 4.18 2.71 1.61 3.59 8.34 3.01 42.64%
  QoQ % 22.73% 54.24% 68.32% -55.15% -56.95% 177.08% -
  Horiz. % 170.43% 138.87% 90.03% 53.49% 119.27% 277.08% 100.00%
P/EPS -36.36 31.50 15.35 -41.20 3,900.00 -31.19 -433.33 -80.80%
  QoQ % -215.43% 105.21% 137.26% -101.06% 12,604.01% 92.80% -
  Horiz. % 8.39% -7.27% -3.54% 9.51% -900.01% 7.20% 100.00%
EY -2.75 3.18 6.52 -2.43 0.03 -3.21 -0.23 422.09%
  QoQ % -186.48% -51.23% 368.31% -8,200.00% 100.93% -1,295.65% -
  Horiz. % 1,195.65% -1,382.61% -2,834.78% 1,056.52% -13.04% 1,395.65% 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 0.21 0.16 0.24 0.23 0.20 0.15 17.05%
  QoQ % -9.52% 31.25% -33.33% 4.35% 15.00% 33.33% -
  Horiz. % 126.67% 140.00% 106.67% 160.00% 153.33% 133.33% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/12/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.4100 0.3400 0.3100 0.3100 0.4000 0.4000 0.3500 -
P/RPS 5.84 3.55 2.71 1.25 3.68 9.81 4.06 27.40%
  QoQ % 64.51% 31.00% 116.80% -66.03% -62.49% 141.63% -
  Horiz. % 143.84% 87.44% 66.75% 30.79% 90.64% 241.63% 100.00%
P/EPS -41.41 26.77 15.35 -31.93 4,000.00 -36.70 -583.33 -82.83%
  QoQ % -254.69% 74.40% 148.07% -100.80% 10,999.18% 93.71% -
  Horiz. % 7.10% -4.59% -2.63% 5.47% -685.72% 6.29% 100.00%
EY -2.41 3.74 6.52 -3.13 0.03 -2.73 -0.17 484.81%
  QoQ % -164.44% -42.64% 308.31% -10,533.33% 101.10% -1,505.88% -
  Horiz. % 1,417.65% -2,200.00% -3,835.29% 1,841.18% -17.65% 1,605.88% 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 0.18 0.16 0.18 0.24 0.24 0.21 -
  QoQ % 16.67% 12.50% -11.11% -25.00% 0.00% 14.29% -
  Horiz. % 100.00% 85.71% 76.19% 85.71% 114.29% 114.29% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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