Highlights

[PASDEC] QoQ Quarter Result on 2010-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -81.40%    YoY -     -85.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 20,015 31,752 17,463 27,286 14,487 19,747 23,623 -10.45%
  QoQ % -36.96% 81.82% -36.00% 88.35% -26.64% -16.41% -
  Horiz. % 84.73% 134.41% 73.92% 115.51% 61.33% 83.59% 100.00%
PBT -103 184 190 2,379 -2,849 2,877 4,420 -
  QoQ % -155.98% -3.16% -92.01% 183.50% -199.03% -34.91% -
  Horiz. % -2.33% 4.16% 4.30% 53.82% -64.46% 65.09% 100.00%
Tax -271 870 -1,028 -2,213 351 -117 -372 -19.02%
  QoQ % -131.15% 184.63% 53.55% -730.48% 400.00% 68.55% -
  Horiz. % 72.85% -233.87% 276.34% 594.89% -94.35% 31.45% 100.00%
NP -374 1,054 -838 166 -2,498 2,760 4,048 -
  QoQ % -135.48% 225.78% -604.82% 106.65% -190.51% -31.82% -
  Horiz. % -9.24% 26.04% -20.70% 4.10% -61.71% 68.18% 100.00%
NP to SH -348 1,054 -838 -3,706 -2,043 2,622 4,171 -
  QoQ % -133.02% 225.78% 77.39% -81.40% -177.92% -37.14% -
  Horiz. % -8.34% 25.27% -20.09% -88.85% -48.98% 62.86% 100.00%
Tax Rate - % -472.83 % 541.05 % 93.02 % - % 4.07 % 8.42 % -
  QoQ % 0.00% -187.39% 481.65% 0.00% 0.00% -51.66% -
  Horiz. % 0.00% -5,615.56% 6,425.77% 1,104.75% 0.00% 48.34% 100.00%
Total Cost 20,389 30,698 18,301 27,120 16,985 16,987 19,575 2.75%
  QoQ % -33.58% 67.74% -32.52% 59.67% -0.01% -13.22% -
  Horiz. % 104.16% 156.82% 93.49% 138.54% 86.77% 86.78% 100.00%
Net Worth 371,925 180,000 202,500 384,744 398,281 400,526 394,386 -3.83%
  QoQ % 106.63% -11.11% -47.37% -3.40% -0.56% 1.56% -
  Horiz. % 94.30% 45.64% 51.35% 97.56% 100.99% 101.56% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 371,925 180,000 202,500 384,744 398,281 400,526 394,386 -3.83%
  QoQ % 106.63% -11.11% -47.37% -3.40% -0.56% 1.56% -
  Horiz. % 94.30% 45.64% 51.35% 97.56% 100.99% 101.56% 100.00%
NOSH 217,500 180,000 202,500 205,745 206,363 206,456 206,485 3.52%
  QoQ % 20.83% -11.11% -1.58% -0.30% -0.05% -0.01% -
  Horiz. % 105.33% 87.17% 98.07% 99.64% 99.94% 99.99% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.87 % 3.32 % -4.80 % 0.61 % -17.24 % 13.98 % 17.14 % -
  QoQ % -156.33% 169.17% -886.89% 103.54% -223.32% -18.44% -
  Horiz. % -10.91% 19.37% -28.00% 3.56% -100.58% 81.56% 100.00%
ROE -0.09 % 0.59 % -0.41 % -0.96 % -0.51 % 0.65 % 1.06 % -
  QoQ % -115.25% 243.90% 57.29% -88.24% -178.46% -38.68% -
  Horiz. % -8.49% 55.66% -38.68% -90.57% -48.11% 61.32% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.20 17.64 8.62 13.26 7.02 9.56 11.44 -13.51%
  QoQ % -47.85% 104.64% -34.99% 88.89% -26.57% -16.43% -
  Horiz. % 80.42% 154.20% 75.35% 115.91% 61.36% 83.57% 100.00%
EPS -0.16 0.51 -0.41 -1.80 -0.99 1.27 2.02 -
  QoQ % -131.37% 224.39% 77.22% -81.82% -177.95% -37.13% -
  Horiz. % -7.92% 25.25% -20.30% -89.11% -49.01% 62.87% 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 1.7100 1.0000 1.0000 1.8700 1.9300 1.9400 1.9100 -7.10%
  QoQ % 71.00% 0.00% -46.52% -3.11% -0.52% 1.57% -
  Horiz. % 89.53% 52.36% 52.36% 97.91% 101.05% 101.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.00 7.93 4.36 6.82 3.62 4.93 5.90 -10.44%
  QoQ % -36.95% 81.88% -36.07% 88.40% -26.57% -16.44% -
  Horiz. % 84.75% 134.41% 73.90% 115.59% 61.36% 83.56% 100.00%
EPS -0.09 0.26 -0.21 -0.93 -0.51 0.65 1.04 -
  QoQ % -134.62% 223.81% 77.42% -82.35% -178.46% -37.50% -
  Horiz. % -8.65% 25.00% -20.19% -89.42% -49.04% 62.50% 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 0.9290 0.4496 0.5058 0.9610 0.9948 1.0004 0.9851 -3.83%
  QoQ % 106.63% -11.11% -47.37% -3.40% -0.56% 1.55% -
  Horiz. % 94.31% 45.64% 51.35% 97.55% 100.98% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.3600 0.4800 0.4100 0.4100 0.3600 0.4000 0.3100 -
P/RPS 3.91 2.72 4.75 3.09 5.13 4.18 2.71 27.66%
  QoQ % 43.75% -42.74% 53.72% -39.77% 22.73% 54.24% -
  Horiz. % 144.28% 100.37% 175.28% 114.02% 189.30% 154.24% 100.00%
P/EPS -225.00 81.97 -99.08 -22.76 -36.36 31.50 15.35 -
  QoQ % -374.49% 182.73% -335.33% 37.40% -215.43% 105.21% -
  Horiz. % -1,465.80% 534.01% -645.47% -148.27% -236.87% 205.21% 100.00%
EY -0.44 1.22 -1.01 -4.39 -2.75 3.18 6.52 -
  QoQ % -136.07% 220.79% 76.99% -59.64% -186.48% -51.23% -
  Horiz. % -6.75% 18.71% -15.49% -67.33% -42.18% 48.77% 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 0.48 0.41 0.22 0.19 0.21 0.16 19.86%
  QoQ % -56.25% 17.07% 86.36% 15.79% -9.52% 31.25% -
  Horiz. % 131.25% 300.00% 256.25% 137.50% 118.75% 131.25% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 -
Price 0.4000 0.3700 0.4600 0.4100 0.4100 0.3400 0.3100 -
P/RPS 4.35 2.10 5.33 3.09 5.84 3.55 2.71 37.05%
  QoQ % 107.14% -60.60% 72.49% -47.09% 64.51% 31.00% -
  Horiz. % 160.52% 77.49% 196.68% 114.02% 215.50% 131.00% 100.00%
P/EPS -250.00 63.19 -111.16 -22.76 -41.41 26.77 15.35 -
  QoQ % -495.63% 156.85% -388.40% 45.04% -254.69% 74.40% -
  Horiz. % -1,628.66% 411.66% -724.17% -148.27% -269.77% 174.40% 100.00%
EY -0.40 1.58 -0.90 -4.39 -2.41 3.74 6.52 -
  QoQ % -125.32% 275.56% 79.50% -82.16% -164.44% -42.64% -
  Horiz. % -6.13% 24.23% -13.80% -67.33% -36.96% 57.36% 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 0.23 0.37 0.46 0.22 0.21 0.18 0.16 27.34%
  QoQ % -37.84% -19.57% 109.09% 4.76% 16.67% 12.50% -
  Horiz. % 143.75% 231.25% 287.50% 137.50% 131.25% 112.50% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers