Highlights

[PASDEC] QoQ Quarter Result on 2010-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     308.86%    YoY -     3,491.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 27,286 14,487 19,747 23,623 50,985 26,096 8,413 118.64%
  QoQ % 88.35% -26.64% -16.41% -53.67% 95.37% 210.19% -
  Horiz. % 324.33% 172.20% 234.72% 280.79% 606.03% 310.19% 100.00%
PBT 2,379 -2,849 2,877 4,420 -6,354 464 -2,799 -
  QoQ % 183.50% -199.03% -34.91% 169.56% -1,469.40% 116.58% -
  Horiz. % -84.99% 101.79% -102.79% -157.91% 227.01% -16.58% 100.00%
Tax -2,213 351 -117 -372 1,643 -734 -448 189.20%
  QoQ % -730.48% 400.00% 68.55% -122.64% 323.84% -63.84% -
  Horiz. % 493.97% -78.35% 26.12% 83.04% -366.74% 163.84% 100.00%
NP 166 -2,498 2,760 4,048 -4,711 -270 -3,247 -
  QoQ % 106.65% -190.51% -31.82% 185.93% -1,644.81% 91.68% -
  Horiz. % -5.11% 76.93% -85.00% -124.67% 145.09% 8.32% 100.00%
NP to SH -3,706 -2,043 2,622 4,171 -1,997 24 -2,249 39.38%
  QoQ % -81.40% -177.92% -37.14% 308.86% -8,420.83% 101.07% -
  Horiz. % 164.78% 90.84% -116.59% -185.46% 88.80% -1.07% 100.00%
Tax Rate 93.02 % - % 4.07 % 8.42 % - % 158.19 % - % -
  QoQ % 0.00% 0.00% -51.66% 0.00% 0.00% 0.00% -
  Horiz. % 58.80% 0.00% 2.57% 5.32% 0.00% 100.00% -
Total Cost 27,120 16,985 16,987 19,575 55,696 26,366 11,660 75.28%
  QoQ % 59.67% -0.01% -13.22% -64.85% 111.24% 126.12% -
  Horiz. % 232.59% 145.67% 145.69% 167.88% 477.67% 226.12% 100.00%
Net Worth 384,744 398,281 400,526 394,386 345,519 405,600 346,634 7.18%
  QoQ % -3.40% -0.56% 1.56% 14.14% -14.81% 17.01% -
  Horiz. % 110.99% 114.90% 115.55% 113.78% 99.68% 117.01% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 384,744 398,281 400,526 394,386 345,519 405,600 346,634 7.18%
  QoQ % -3.40% -0.56% 1.56% 14.14% -14.81% 17.01% -
  Horiz. % 110.99% 114.90% 115.55% 113.78% 99.68% 117.01% 100.00%
NOSH 205,745 206,363 206,456 206,485 205,666 240,000 206,330 -0.19%
  QoQ % -0.30% -0.05% -0.01% 0.40% -14.31% 16.32% -
  Horiz. % 99.72% 100.02% 100.06% 100.08% 99.68% 116.32% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.61 % -17.24 % 13.98 % 17.14 % -9.24 % -1.03 % -38.60 % -
  QoQ % 103.54% -223.32% -18.44% 285.50% -797.09% 97.33% -
  Horiz. % -1.58% 44.66% -36.22% -44.40% 23.94% 2.67% 100.00%
ROE -0.96 % -0.51 % 0.65 % 1.06 % -0.58 % 0.01 % -0.65 % 29.60%
  QoQ % -88.24% -178.46% -38.68% 282.76% -5,900.00% 101.54% -
  Horiz. % 147.69% 78.46% -100.00% -163.08% 89.23% -1.54% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.26 7.02 9.56 11.44 24.79 10.87 4.08 118.94%
  QoQ % 88.89% -26.57% -16.43% -53.85% 128.06% 166.42% -
  Horiz. % 325.00% 172.06% 234.31% 280.39% 607.60% 266.42% 100.00%
EPS -1.80 -0.99 1.27 2.02 -0.97 0.01 -1.09 39.58%
  QoQ % -81.82% -177.95% -37.13% 308.25% -9,800.00% 100.92% -
  Horiz. % 165.14% 90.83% -116.51% -185.32% 88.99% -0.92% 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 1.8700 1.9300 1.9400 1.9100 1.6800 1.6900 1.6800 7.38%
  QoQ % -3.11% -0.52% 1.57% 13.69% -0.59% 0.60% -
  Horiz. % 111.31% 114.88% 115.48% 113.69% 100.00% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.82 3.62 4.93 5.90 12.73 6.52 2.10 118.83%
  QoQ % 88.40% -26.57% -16.44% -53.65% 95.25% 210.48% -
  Horiz. % 324.76% 172.38% 234.76% 280.95% 606.19% 310.48% 100.00%
EPS -0.93 -0.51 0.65 1.04 -0.50 0.01 -0.56 40.11%
  QoQ % -82.35% -178.46% -37.50% 308.00% -5,100.00% 101.79% -
  Horiz. % 166.07% 91.07% -116.07% -185.71% 89.29% -1.79% 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 0.9610 0.9948 1.0004 0.9851 0.8630 1.0131 0.8658 7.18%
  QoQ % -3.40% -0.56% 1.55% 14.15% -14.82% 17.01% -
  Horiz. % 111.00% 114.90% 115.55% 113.78% 99.68% 117.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.4100 0.3600 0.4000 0.3100 0.4000 0.3900 0.3400 -
P/RPS 3.09 5.13 4.18 2.71 1.61 3.59 8.34 -48.32%
  QoQ % -39.77% 22.73% 54.24% 68.32% -55.15% -56.95% -
  Horiz. % 37.05% 61.51% 50.12% 32.49% 19.30% 43.05% 100.00%
P/EPS -22.76 -36.36 31.50 15.35 -41.20 3,900.00 -31.19 -18.90%
  QoQ % 37.40% -215.43% 105.21% 137.26% -101.06% 12,604.01% -
  Horiz. % 72.97% 116.58% -100.99% -49.21% 132.09% -12,504.01% 100.00%
EY -4.39 -2.75 3.18 6.52 -2.43 0.03 -3.21 23.14%
  QoQ % -59.64% -186.48% -51.23% 368.31% -8,200.00% 100.93% -
  Horiz. % 136.76% 85.67% -99.07% -203.12% 75.70% -0.93% 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 0.22 0.19 0.21 0.16 0.24 0.23 0.20 6.54%
  QoQ % 15.79% -9.52% 31.25% -33.33% 4.35% 15.00% -
  Horiz. % 110.00% 95.00% 105.00% 80.00% 120.00% 115.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 02/12/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.4100 0.4100 0.3400 0.3100 0.3100 0.4000 0.4000 -
P/RPS 3.09 5.84 3.55 2.71 1.25 3.68 9.81 -53.61%
  QoQ % -47.09% 64.51% 31.00% 116.80% -66.03% -62.49% -
  Horiz. % 31.50% 59.53% 36.19% 27.62% 12.74% 37.51% 100.00%
P/EPS -22.76 -41.41 26.77 15.35 -31.93 4,000.00 -36.70 -27.21%
  QoQ % 45.04% -254.69% 74.40% 148.07% -100.80% 10,999.18% -
  Horiz. % 62.02% 112.83% -72.94% -41.83% 87.00% -10,899.18% 100.00%
EY -4.39 -2.41 3.74 6.52 -3.13 0.03 -2.73 37.14%
  QoQ % -82.16% -164.44% -42.64% 308.31% -10,533.33% 101.10% -
  Horiz. % 160.81% 88.28% -137.00% -238.83% 114.65% -1.10% 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 0.22 0.21 0.18 0.16 0.18 0.24 0.24 -5.62%
  QoQ % 4.76% 16.67% 12.50% -11.11% -25.00% 0.00% -
  Horiz. % 91.67% 87.50% 75.00% 66.67% 75.00% 100.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers