Highlights

[PASDEC] QoQ Quarter Result on 2011-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -11.21%    YoY -     89.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 46,177 29,932 30,817 28,034 20,015 31,752 17,463 90.88%
  QoQ % 54.27% -2.87% 9.93% 40.06% -36.96% 81.82% -
  Horiz. % 264.43% 171.40% 176.47% 160.53% 114.61% 181.82% 100.00%
PBT 5,165 -3,573 10,044 533 -103 184 190 798.67%
  QoQ % 244.56% -135.57% 1,784.43% 617.48% -155.98% -3.16% -
  Horiz. % 2,718.42% -1,880.53% 5,286.32% 280.53% -54.21% 96.84% 100.00%
Tax -4,044 -824 -362 91 -271 870 -1,028 148.58%
  QoQ % -390.78% -127.62% -497.80% 133.58% -131.15% 184.63% -
  Horiz. % 393.39% 80.16% 35.21% -8.85% 26.36% -84.63% 100.00%
NP 1,121 -4,397 9,682 624 -374 1,054 -838 -
  QoQ % 125.49% -145.41% 1,451.60% 266.84% -135.48% 225.78% -
  Horiz. % -133.77% 524.70% -1,155.37% -74.46% 44.63% -125.78% 100.00%
NP to SH 887 -4,565 9,510 -387 -348 1,054 -838 -
  QoQ % 119.43% -148.00% 2,557.36% -11.21% -133.02% 225.78% -
  Horiz. % -105.85% 544.75% -1,134.84% 46.18% 41.53% -125.78% 100.00%
Tax Rate 78.30 % - % 3.60 % -17.07 % - % -472.83 % 541.05 % -72.34%
  QoQ % 0.00% 0.00% 121.09% 0.00% 0.00% -187.39% -
  Horiz. % 14.47% 0.00% 0.67% -3.15% 0.00% -87.39% 100.00%
Total Cost 45,056 34,329 21,135 27,410 20,389 30,698 18,301 82.03%
  QoQ % 31.25% 62.43% -22.89% 34.44% -33.58% 67.74% -
  Horiz. % 246.19% 187.58% 115.49% 149.77% 111.41% 167.74% 100.00%
Net Worth 372,820 376,939 374,879 321,347 371,925 180,000 202,500 50.05%
  QoQ % -1.09% 0.55% 16.66% -13.60% 106.63% -11.11% -
  Horiz. % 184.11% 186.14% 185.13% 158.69% 183.67% 88.89% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 372,820 376,939 374,879 321,347 371,925 180,000 202,500 50.05%
  QoQ % -1.09% 0.55% 16.66% -13.60% 106.63% -11.11% -
  Horiz. % 184.11% 186.14% 185.13% 158.69% 183.67% 88.89% 100.00%
NOSH 205,978 205,978 205,978 202,105 217,500 180,000 202,500 1.14%
  QoQ % 0.00% 0.00% 1.92% -7.08% 20.83% -11.11% -
  Horiz. % 101.72% 101.72% 101.72% 99.81% 107.41% 88.89% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.43 % -14.69 % 31.42 % 2.23 % -1.87 % 3.32 % -4.80 % -
  QoQ % 116.54% -146.75% 1,308.97% 219.25% -156.33% 169.17% -
  Horiz. % -50.62% 306.04% -654.58% -46.46% 38.96% -69.17% 100.00%
ROE 0.24 % -1.21 % 2.54 % -0.12 % -0.09 % 0.59 % -0.41 % -
  QoQ % 119.83% -147.64% 2,216.67% -33.33% -115.25% 243.90% -
  Horiz. % -58.54% 295.12% -619.51% 29.27% 21.95% -143.90% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.42 14.53 14.96 13.87 9.20 17.64 8.62 88.80%
  QoQ % 54.30% -2.87% 7.86% 50.76% -47.85% 104.64% -
  Horiz. % 260.09% 168.56% 173.55% 160.90% 106.73% 204.64% 100.00%
EPS 0.43 -2.22 4.62 -0.19 -0.16 0.51 -0.41 -
  QoQ % 119.37% -148.05% 2,531.58% -18.75% -131.37% 224.39% -
  Horiz. % -104.88% 541.46% -1,126.83% 46.34% 39.02% -124.39% 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 1.8100 1.8300 1.8200 1.5900 1.7100 1.0000 1.0000 48.36%
  QoQ % -1.09% 0.55% 14.47% -7.02% 71.00% 0.00% -
  Horiz. % 181.00% 183.00% 182.00% 159.00% 171.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.53 7.48 7.70 7.00 5.00 7.93 4.36 90.89%
  QoQ % 54.14% -2.86% 10.00% 40.00% -36.95% 81.88% -
  Horiz. % 264.45% 171.56% 176.61% 160.55% 114.68% 181.88% 100.00%
EPS 0.22 -1.14 2.38 -0.10 -0.09 0.26 -0.21 -
  QoQ % 119.30% -147.90% 2,480.00% -11.11% -134.62% 223.81% -
  Horiz. % -104.76% 542.86% -1,133.33% 47.62% 42.86% -123.81% 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 0.9312 0.9415 0.9363 0.8026 0.9290 0.4496 0.5058 50.05%
  QoQ % -1.09% 0.56% 16.66% -13.61% 106.63% -11.11% -
  Horiz. % 184.10% 186.14% 185.11% 158.68% 183.67% 88.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3700 0.3400 0.4000 0.4000 0.3600 0.4800 0.4100 -
P/RPS 1.65 2.34 2.67 2.88 3.91 2.72 4.75 -50.49%
  QoQ % -29.49% -12.36% -7.29% -26.34% 43.75% -42.74% -
  Horiz. % 34.74% 49.26% 56.21% 60.63% 82.32% 57.26% 100.00%
P/EPS 85.92 -15.34 8.66 -208.89 -225.00 81.97 -99.08 -
  QoQ % 660.10% -277.14% 104.15% 7.16% -374.49% 182.73% -
  Horiz. % -86.72% 15.48% -8.74% 210.83% 227.09% -82.73% 100.00%
EY 1.16 -6.52 11.54 -0.48 -0.44 1.22 -1.01 -
  QoQ % 117.79% -156.50% 2,504.17% -9.09% -136.07% 220.79% -
  Horiz. % -114.85% 645.54% -1,142.57% 47.52% 43.56% -120.79% 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 0.20 0.19 0.22 0.25 0.21 0.48 0.41 -37.95%
  QoQ % 5.26% -13.64% -12.00% 19.05% -56.25% 17.07% -
  Horiz. % 48.78% 46.34% 53.66% 60.98% 51.22% 117.07% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 -
Price 0.3100 0.3900 0.2800 0.4400 0.4000 0.3700 0.4600 -
P/RPS 1.38 2.68 1.87 3.17 4.35 2.10 5.33 -59.28%
  QoQ % -48.51% 43.32% -41.01% -27.13% 107.14% -60.60% -
  Horiz. % 25.89% 50.28% 35.08% 59.47% 81.61% 39.40% 100.00%
P/EPS 71.99 -17.60 6.06 -229.78 -250.00 63.19 -111.16 -
  QoQ % 509.03% -390.43% 102.64% 8.09% -495.63% 156.85% -
  Horiz. % -64.76% 15.83% -5.45% 206.71% 224.90% -56.85% 100.00%
EY 1.39 -5.68 16.49 -0.44 -0.40 1.58 -0.90 -
  QoQ % 124.47% -134.45% 3,847.73% -10.00% -125.32% 275.56% -
  Horiz. % -154.44% 631.11% -1,832.22% 48.89% 44.44% -175.56% 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 0.17 0.21 0.15 0.28 0.23 0.37 0.46 -48.41%
  QoQ % -19.05% 40.00% -46.43% 21.74% -37.84% -19.57% -
  Horiz. % 36.96% 45.65% 32.61% 60.87% 50.00% 80.43% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

226  283  454  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.14+0.02 
 ARMADA 0.1850.00 
 VC 0.075+0.015 
 LAMBO-WB 0.01+0.005 
 JAKS 0.995-0.015 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.110.00 
 LKL 0.26+0.03 

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