Highlights

[PASDEC] QoQ Quarter Result on 2012-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     2,557.36%    YoY -     1,234.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 55,048 46,177 29,932 30,817 28,034 20,015 31,752 44.08%
  QoQ % 19.21% 54.27% -2.87% 9.93% 40.06% -36.96% -
  Horiz. % 173.37% 145.43% 94.27% 97.06% 88.29% 63.04% 100.00%
PBT 7,517 5,165 -3,573 10,044 533 -103 184 1,072.92%
  QoQ % 45.54% 244.56% -135.57% 1,784.43% 617.48% -155.98% -
  Horiz. % 4,085.33% 2,807.07% -1,941.85% 5,458.70% 289.67% -55.98% 100.00%
Tax -3,865 -4,044 -824 -362 91 -271 870 -
  QoQ % 4.43% -390.78% -127.62% -497.80% 133.58% -131.15% -
  Horiz. % -444.25% -464.83% -94.71% -41.61% 10.46% -31.15% 100.00%
NP 3,652 1,121 -4,397 9,682 624 -374 1,054 128.12%
  QoQ % 225.78% 125.49% -145.41% 1,451.60% 266.84% -135.48% -
  Horiz. % 346.49% 106.36% -417.17% 918.60% 59.20% -35.48% 100.00%
NP to SH 2,925 887 -4,565 9,510 -387 -348 1,054 96.87%
  QoQ % 229.76% 119.43% -148.00% 2,557.36% -11.21% -133.02% -
  Horiz. % 277.51% 84.16% -433.11% 902.28% -36.72% -33.02% 100.00%
Tax Rate 51.42 % 78.30 % - % 3.60 % -17.07 % - % -472.83 % -
  QoQ % -34.33% 0.00% 0.00% 121.09% 0.00% 0.00% -
  Horiz. % -10.87% -16.56% 0.00% -0.76% 3.61% 0.00% 100.00%
Total Cost 51,396 45,056 34,329 21,135 27,410 20,389 30,698 40.78%
  QoQ % 14.07% 31.25% 62.43% -22.89% 34.44% -33.58% -
  Horiz. % 167.42% 146.77% 111.83% 68.85% 89.29% 66.42% 100.00%
Net Worth 514,760 372,820 376,939 374,879 321,347 371,925 180,000 100.83%
  QoQ % 38.07% -1.09% 0.55% 16.66% -13.60% 106.63% -
  Horiz. % 285.98% 207.12% 209.41% 208.27% 178.53% 206.63% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 514,760 372,820 376,939 374,879 321,347 371,925 180,000 100.83%
  QoQ % 38.07% -1.09% 0.55% 16.66% -13.60% 106.63% -
  Horiz. % 285.98% 207.12% 209.41% 208.27% 178.53% 206.63% 100.00%
NOSH 285,978 205,978 205,978 205,978 202,105 217,500 180,000 35.97%
  QoQ % 38.84% 0.00% 0.00% 1.92% -7.08% 20.83% -
  Horiz. % 158.88% 114.43% 114.43% 114.43% 112.28% 120.83% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.63 % 2.43 % -14.69 % 31.42 % 2.23 % -1.87 % 3.32 % 58.25%
  QoQ % 172.84% 116.54% -146.75% 1,308.97% 219.25% -156.33% -
  Horiz. % 199.70% 73.19% -442.47% 946.39% 67.17% -56.33% 100.00%
ROE 0.57 % 0.24 % -1.21 % 2.54 % -0.12 % -0.09 % 0.59 % -2.26%
  QoQ % 137.50% 119.83% -147.64% 2,216.67% -33.33% -115.25% -
  Horiz. % 96.61% 40.68% -205.08% 430.51% -20.34% -15.25% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.25 22.42 14.53 14.96 13.87 9.20 17.64 5.97%
  QoQ % -14.14% 54.30% -2.87% 7.86% 50.76% -47.85% -
  Horiz. % 109.13% 127.10% 82.37% 84.81% 78.63% 52.15% 100.00%
EPS 1.42 0.43 -2.22 4.62 -0.19 -0.16 0.51 97.30%
  QoQ % 230.23% 119.37% -148.05% 2,531.58% -18.75% -131.37% -
  Horiz. % 278.43% 84.31% -435.29% 905.88% -37.25% -31.37% 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 1.8000 1.8100 1.8300 1.8200 1.5900 1.7100 1.0000 47.71%
  QoQ % -0.55% -1.09% 0.55% 14.47% -7.02% 71.00% -
  Horiz. % 180.00% 181.00% 183.00% 182.00% 159.00% 171.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.75 11.53 7.48 7.70 7.00 5.00 7.93 44.09%
  QoQ % 19.25% 54.14% -2.86% 10.00% 40.00% -36.95% -
  Horiz. % 173.39% 145.40% 94.33% 97.10% 88.27% 63.05% 100.00%
EPS 0.73 0.22 -1.14 2.38 -0.10 -0.09 0.26 98.40%
  QoQ % 231.82% 119.30% -147.90% 2,480.00% -11.11% -134.62% -
  Horiz. % 280.77% 84.62% -438.46% 915.38% -38.46% -34.62% 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 1.2857 0.9312 0.9415 0.9363 0.8026 0.9290 0.4496 100.83%
  QoQ % 38.07% -1.09% 0.56% 16.66% -13.61% 106.63% -
  Horiz. % 285.97% 207.12% 209.41% 208.25% 178.51% 206.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3100 0.3700 0.3400 0.4000 0.4000 0.3600 0.4800 -
P/RPS 1.61 1.65 2.34 2.67 2.88 3.91 2.72 -29.39%
  QoQ % -2.42% -29.49% -12.36% -7.29% -26.34% 43.75% -
  Horiz. % 59.19% 60.66% 86.03% 98.16% 105.88% 143.75% 100.00%
P/EPS 30.31 85.92 -15.34 8.66 -208.89 -225.00 81.97 -48.33%
  QoQ % -64.72% 660.10% -277.14% 104.15% 7.16% -374.49% -
  Horiz. % 36.98% 104.82% -18.71% 10.56% -254.84% -274.49% 100.00%
EY 3.30 1.16 -6.52 11.54 -0.48 -0.44 1.22 93.55%
  QoQ % 184.48% 117.79% -156.50% 2,504.17% -9.09% -136.07% -
  Horiz. % 270.49% 95.08% -534.43% 945.90% -39.34% -36.07% 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 0.20 0.19 0.22 0.25 0.21 0.48 -49.78%
  QoQ % -15.00% 5.26% -13.64% -12.00% 19.05% -56.25% -
  Horiz. % 35.42% 41.67% 39.58% 45.83% 52.08% 43.75% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.3450 0.3100 0.3900 0.2800 0.4400 0.4000 0.3700 -
P/RPS 1.79 1.38 2.68 1.87 3.17 4.35 2.10 -10.06%
  QoQ % 29.71% -48.51% 43.32% -41.01% -27.13% 107.14% -
  Horiz. % 85.24% 65.71% 127.62% 89.05% 150.95% 207.14% 100.00%
P/EPS 33.73 71.99 -17.60 6.06 -229.78 -250.00 63.19 -34.07%
  QoQ % -53.15% 509.03% -390.43% 102.64% 8.09% -495.63% -
  Horiz. % 53.38% 113.93% -27.85% 9.59% -363.63% -395.63% 100.00%
EY 2.96 1.39 -5.68 16.49 -0.44 -0.40 1.58 51.68%
  QoQ % 112.95% 124.47% -134.45% 3,847.73% -10.00% -125.32% -
  Horiz. % 187.34% 87.97% -359.49% 1,043.67% -27.85% -25.32% 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 0.19 0.17 0.21 0.15 0.28 0.23 0.37 -35.74%
  QoQ % 11.76% -19.05% 40.00% -46.43% 21.74% -37.84% -
  Horiz. % 51.35% 45.95% 56.76% 40.54% 75.68% 62.16% 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