Highlights

[PASDEC] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     229.76%    YoY -     855.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 32,826 38,839 29,710 55,048 46,177 29,932 30,817 4.30%
  QoQ % -15.48% 30.73% -46.03% 19.21% 54.27% -2.87% -
  Horiz. % 106.52% 126.03% 96.41% 178.63% 149.84% 97.13% 100.00%
PBT 29,571 -283 3,379 7,517 5,165 -3,573 10,044 105.28%
  QoQ % 10,549.12% -108.38% -55.05% 45.54% 244.56% -135.57% -
  Horiz. % 294.41% -2.82% 33.64% 74.84% 51.42% -35.57% 100.00%
Tax 2,615 -1,497 -1,221 -3,865 -4,044 -824 -362 -
  QoQ % 274.68% -22.60% 68.41% 4.43% -390.78% -127.62% -
  Horiz. % -722.38% 413.54% 337.29% 1,067.68% 1,117.13% 227.62% 100.00%
NP 32,186 -1,780 2,158 3,652 1,121 -4,397 9,682 122.58%
  QoQ % 1,908.20% -182.48% -40.91% 225.78% 125.49% -145.41% -
  Horiz. % 332.43% -18.38% 22.29% 37.72% 11.58% -45.41% 100.00%
NP to SH 32,543 -179 239 2,925 887 -4,565 9,510 126.91%
  QoQ % 18,280.45% -174.90% -91.83% 229.76% 119.43% -148.00% -
  Horiz. % 342.20% -1.88% 2.51% 30.76% 9.33% -48.00% 100.00%
Tax Rate -8.84 % - % 36.13 % 51.42 % 78.30 % - % 3.60 % -
  QoQ % 0.00% 0.00% -29.74% -34.33% 0.00% 0.00% -
  Horiz. % -245.56% 0.00% 1,003.61% 1,428.33% 2,175.00% 0.00% 100.00%
Total Cost 640 40,619 27,552 51,396 45,056 34,329 21,135 -90.26%
  QoQ % -98.42% 47.43% -46.39% 14.07% 31.25% 62.43% -
  Horiz. % 3.03% 192.19% 130.36% 243.18% 213.18% 162.43% 100.00%
Net Worth 360,461 366,640 368,700 514,760 372,820 376,939 374,879 -2.58%
  QoQ % -1.69% -0.56% -28.37% 38.07% -1.09% 0.55% -
  Horiz. % 96.15% 97.80% 98.35% 137.31% 99.45% 100.55% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 360,461 366,640 368,700 514,760 372,820 376,939 374,879 -2.58%
  QoQ % -1.69% -0.56% -28.37% 38.07% -1.09% 0.55% -
  Horiz. % 96.15% 97.80% 98.35% 137.31% 99.45% 100.55% 100.00%
NOSH 205,978 205,978 205,978 285,978 205,978 205,978 205,978 -
  QoQ % 0.00% 0.00% -27.97% 38.84% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 138.84% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 98.05 % -4.58 % 7.26 % 6.63 % 2.43 % -14.69 % 31.42 % 113.40%
  QoQ % 2,240.83% -163.09% 9.50% 172.84% 116.54% -146.75% -
  Horiz. % 312.06% -14.58% 23.11% 21.10% 7.73% -46.75% 100.00%
ROE 9.03 % -0.05 % 0.06 % 0.57 % 0.24 % -1.21 % 2.54 % 132.76%
  QoQ % 18,160.00% -183.33% -89.47% 137.50% 119.83% -147.64% -
  Horiz. % 355.51% -1.97% 2.36% 22.44% 9.45% -47.64% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.94 18.86 14.42 19.25 22.42 14.53 14.96 4.32%
  QoQ % -15.48% 30.79% -25.09% -14.14% 54.30% -2.87% -
  Horiz. % 106.55% 126.07% 96.39% 128.68% 149.87% 97.13% 100.00%
EPS 15.80 -0.09 0.12 1.42 0.43 -2.22 4.62 126.82%
  QoQ % 17,655.56% -175.00% -91.55% 230.23% 119.37% -148.05% -
  Horiz. % 341.99% -1.95% 2.60% 30.74% 9.31% -48.05% 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 1.7500 1.7800 1.7900 1.8000 1.8100 1.8300 1.8200 -2.58%
  QoQ % -1.69% -0.56% -0.56% -0.55% -1.09% 0.55% -
  Horiz. % 96.15% 97.80% 98.35% 98.90% 99.45% 100.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.20 9.70 7.42 13.75 11.53 7.48 7.70 4.28%
  QoQ % -15.46% 30.73% -46.04% 19.25% 54.14% -2.86% -
  Horiz. % 106.49% 125.97% 96.36% 178.57% 149.74% 97.14% 100.00%
EPS 8.13 -0.04 0.06 0.73 0.22 -1.14 2.38 126.65%
  QoQ % 20,425.00% -166.67% -91.78% 231.82% 119.30% -147.90% -
  Horiz. % 341.60% -1.68% 2.52% 30.67% 9.24% -47.90% 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 0.9003 0.9158 0.9209 1.2857 0.9312 0.9415 0.9363 -2.58%
  QoQ % -1.69% -0.55% -28.37% 38.07% -1.09% 0.56% -
  Horiz. % 96.16% 97.81% 98.36% 137.32% 99.46% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4400 0.4000 0.3300 0.3100 0.3700 0.3400 0.4000 -
P/RPS 2.76 2.12 2.29 1.61 1.65 2.34 2.67 2.23%
  QoQ % 30.19% -7.42% 42.24% -2.42% -29.49% -12.36% -
  Horiz. % 103.37% 79.40% 85.77% 60.30% 61.80% 87.64% 100.00%
P/EPS 2.78 -460.29 284.40 30.31 85.92 -15.34 8.66 -53.08%
  QoQ % 100.60% -261.85% 838.30% -64.72% 660.10% -277.14% -
  Horiz. % 32.10% -5,315.13% 3,284.06% 350.00% 992.15% -177.14% 100.00%
EY 35.91 -0.22 0.35 3.30 1.16 -6.52 11.54 113.00%
  QoQ % 16,422.73% -162.86% -89.39% 184.48% 117.79% -156.50% -
  Horiz. % 311.18% -1.91% 3.03% 28.60% 10.05% -56.50% 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 0.25 0.22 0.18 0.17 0.20 0.19 0.22 8.89%
  QoQ % 13.64% 22.22% 5.88% -15.00% 5.26% -13.64% -
  Horiz. % 113.64% 100.00% 81.82% 77.27% 90.91% 86.36% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.4400 0.3800 0.3700 0.3450 0.3100 0.3900 0.2800 -
P/RPS 2.76 2.02 2.57 1.79 1.38 2.68 1.87 29.60%
  QoQ % 36.63% -21.40% 43.58% 29.71% -48.51% 43.32% -
  Horiz. % 147.59% 108.02% 137.43% 95.72% 73.80% 143.32% 100.00%
P/EPS 2.78 -437.27 318.88 33.73 71.99 -17.60 6.06 -40.49%
  QoQ % 100.64% -237.13% 845.39% -53.15% 509.03% -390.43% -
  Horiz. % 45.87% -7,215.68% 5,262.05% 556.60% 1,187.95% -290.43% 100.00%
EY 35.91 -0.23 0.31 2.96 1.39 -5.68 16.49 67.93%
  QoQ % 15,713.04% -174.19% -89.53% 112.95% 124.47% -134.45% -
  Horiz. % 217.77% -1.39% 1.88% 17.95% 8.43% -34.45% 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 0.25 0.21 0.21 0.19 0.17 0.21 0.15 40.53%
  QoQ % 19.05% 0.00% 10.53% 11.76% -19.05% 40.00% -
  Horiz. % 166.67% 140.00% 140.00% 126.67% 113.33% 140.00% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers