Highlights

[PASDEC] QoQ Quarter Result on 2011-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     77.39%    YoY -     -120.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 28,034 20,015 31,752 17,463 27,286 14,487 19,747 26.23%
  QoQ % 40.06% -36.96% 81.82% -36.00% 88.35% -26.64% -
  Horiz. % 141.97% 101.36% 160.79% 88.43% 138.18% 73.36% 100.00%
PBT 533 -103 184 190 2,379 -2,849 2,877 -67.40%
  QoQ % 617.48% -155.98% -3.16% -92.01% 183.50% -199.03% -
  Horiz. % 18.53% -3.58% 6.40% 6.60% 82.69% -99.03% 100.00%
Tax 91 -271 870 -1,028 -2,213 351 -117 -
  QoQ % 133.58% -131.15% 184.63% 53.55% -730.48% 400.00% -
  Horiz. % -77.78% 231.62% -743.59% 878.63% 1,891.45% -300.00% 100.00%
NP 624 -374 1,054 -838 166 -2,498 2,760 -62.79%
  QoQ % 266.84% -135.48% 225.78% -604.82% 106.65% -190.51% -
  Horiz. % 22.61% -13.55% 38.19% -30.36% 6.01% -90.51% 100.00%
NP to SH -387 -348 1,054 -838 -3,706 -2,043 2,622 -
  QoQ % -11.21% -133.02% 225.78% 77.39% -81.40% -177.92% -
  Horiz. % -14.76% -13.27% 40.20% -31.96% -141.34% -77.92% 100.00%
Tax Rate -17.07 % - % -472.83 % 541.05 % 93.02 % - % 4.07 % -
  QoQ % 0.00% 0.00% -187.39% 481.65% 0.00% 0.00% -
  Horiz. % -419.41% 0.00% -11,617.44% 13,293.61% 2,285.50% 0.00% 100.00%
Total Cost 27,410 20,389 30,698 18,301 27,120 16,985 16,987 37.45%
  QoQ % 34.44% -33.58% 67.74% -32.52% 59.67% -0.01% -
  Horiz. % 161.36% 120.03% 180.71% 107.74% 159.65% 99.99% 100.00%
Net Worth 321,347 371,925 180,000 202,500 384,744 398,281 400,526 -13.62%
  QoQ % -13.60% 106.63% -11.11% -47.37% -3.40% -0.56% -
  Horiz. % 80.23% 92.86% 44.94% 50.56% 96.06% 99.44% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 321,347 371,925 180,000 202,500 384,744 398,281 400,526 -13.62%
  QoQ % -13.60% 106.63% -11.11% -47.37% -3.40% -0.56% -
  Horiz. % 80.23% 92.86% 44.94% 50.56% 96.06% 99.44% 100.00%
NOSH 202,105 217,500 180,000 202,500 205,745 206,363 206,456 -1.41%
  QoQ % -7.08% 20.83% -11.11% -1.58% -0.30% -0.05% -
  Horiz. % 97.89% 105.35% 87.19% 98.08% 99.66% 99.95% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.23 % -1.87 % 3.32 % -4.80 % 0.61 % -17.24 % 13.98 % -70.49%
  QoQ % 219.25% -156.33% 169.17% -886.89% 103.54% -223.32% -
  Horiz. % 15.95% -13.38% 23.75% -34.33% 4.36% -123.32% 100.00%
ROE -0.12 % -0.09 % 0.59 % -0.41 % -0.96 % -0.51 % 0.65 % -
  QoQ % -33.33% -115.25% 243.90% 57.29% -88.24% -178.46% -
  Horiz. % -18.46% -13.85% 90.77% -63.08% -147.69% -78.46% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.87 9.20 17.64 8.62 13.26 7.02 9.56 28.07%
  QoQ % 50.76% -47.85% 104.64% -34.99% 88.89% -26.57% -
  Horiz. % 145.08% 96.23% 184.52% 90.17% 138.70% 73.43% 100.00%
EPS -0.19 -0.16 0.51 -0.41 -1.80 -0.99 1.27 -
  QoQ % -18.75% -131.37% 224.39% 77.22% -81.82% -177.95% -
  Horiz. % -14.96% -12.60% 40.16% -32.28% -141.73% -77.95% 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 1.5900 1.7100 1.0000 1.0000 1.8700 1.9300 1.9400 -12.39%
  QoQ % -7.02% 71.00% 0.00% -46.52% -3.11% -0.52% -
  Horiz. % 81.96% 88.14% 51.55% 51.55% 96.39% 99.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.00 5.00 7.93 4.36 6.82 3.62 4.93 26.25%
  QoQ % 40.00% -36.95% 81.88% -36.07% 88.40% -26.57% -
  Horiz. % 141.99% 101.42% 160.85% 88.44% 138.34% 73.43% 100.00%
EPS -0.10 -0.09 0.26 -0.21 -0.93 -0.51 0.65 -
  QoQ % -11.11% -134.62% 223.81% 77.42% -82.35% -178.46% -
  Horiz. % -15.38% -13.85% 40.00% -32.31% -143.08% -78.46% 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 0.8026 0.9290 0.4496 0.5058 0.9610 0.9948 1.0004 -13.62%
  QoQ % -13.61% 106.63% -11.11% -47.37% -3.40% -0.56% -
  Horiz. % 80.23% 92.86% 44.94% 50.56% 96.06% 99.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4000 0.3600 0.4800 0.4100 0.4100 0.3600 0.4000 -
P/RPS 2.88 3.91 2.72 4.75 3.09 5.13 4.18 -21.94%
  QoQ % -26.34% 43.75% -42.74% 53.72% -39.77% 22.73% -
  Horiz. % 68.90% 93.54% 65.07% 113.64% 73.92% 122.73% 100.00%
P/EPS -208.89 -225.00 81.97 -99.08 -22.76 -36.36 31.50 -
  QoQ % 7.16% -374.49% 182.73% -335.33% 37.40% -215.43% -
  Horiz. % -663.14% -714.29% 260.22% -314.54% -72.25% -115.43% 100.00%
EY -0.48 -0.44 1.22 -1.01 -4.39 -2.75 3.18 -
  QoQ % -9.09% -136.07% 220.79% 76.99% -59.64% -186.48% -
  Horiz. % -15.09% -13.84% 38.36% -31.76% -138.05% -86.48% 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 0.48 0.41 0.22 0.19 0.21 12.29%
  QoQ % 19.05% -56.25% 17.07% 86.36% 15.79% -9.52% -
  Horiz. % 119.05% 100.00% 228.57% 195.24% 104.76% 90.48% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 -
Price 0.4400 0.4000 0.3700 0.4600 0.4100 0.4100 0.3400 -
P/RPS 3.17 4.35 2.10 5.33 3.09 5.84 3.55 -7.25%
  QoQ % -27.13% 107.14% -60.60% 72.49% -47.09% 64.51% -
  Horiz. % 89.30% 122.54% 59.15% 150.14% 87.04% 164.51% 100.00%
P/EPS -229.78 -250.00 63.19 -111.16 -22.76 -41.41 26.77 -
  QoQ % 8.09% -495.63% 156.85% -388.40% 45.04% -254.69% -
  Horiz. % -858.35% -933.88% 236.05% -415.24% -85.02% -154.69% 100.00%
EY -0.44 -0.40 1.58 -0.90 -4.39 -2.41 3.74 -
  QoQ % -10.00% -125.32% 275.56% 79.50% -82.16% -164.44% -
  Horiz. % -11.76% -10.70% 42.25% -24.06% -117.38% -64.44% 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 0.28 0.23 0.37 0.46 0.22 0.21 0.18 34.14%
  QoQ % 21.74% -37.84% -19.57% 109.09% 4.76% 16.67% -
  Horiz. % 155.56% 127.78% 205.56% 255.56% 122.22% 116.67% 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.
 


 

214  455  536  1125 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 ARMADA 0.34-0.035 
 DSONIC 1.18+0.14 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 DSONIC-WA 0.505+0.12 
 HSI-C7V 0.235+0.03 
 MYEG 1.13-0.05 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers