Highlights

[PASDEC] QoQ Quarter Result on 2013-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -91.83%    YoY -     -97.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,573 32,826 38,839 29,710 55,048 46,177 29,932 3.61%
  QoQ % -3.82% -15.48% 30.73% -46.03% 19.21% 54.27% -
  Horiz. % 105.48% 109.67% 129.76% 99.26% 183.91% 154.27% 100.00%
PBT 18,597 29,571 -283 3,379 7,517 5,165 -3,573 -
  QoQ % -37.11% 10,549.12% -108.38% -55.05% 45.54% 244.56% -
  Horiz. % -520.49% -827.62% 7.92% -94.57% -210.38% -144.56% 100.00%
Tax 550 2,615 -1,497 -1,221 -3,865 -4,044 -824 -
  QoQ % -78.97% 274.68% -22.60% 68.41% 4.43% -390.78% -
  Horiz. % -66.75% -317.35% 181.67% 148.18% 469.05% 490.78% 100.00%
NP 19,147 32,186 -1,780 2,158 3,652 1,121 -4,397 -
  QoQ % -40.51% 1,908.20% -182.48% -40.91% 225.78% 125.49% -
  Horiz. % -435.46% -732.00% 40.48% -49.08% -83.06% -25.49% 100.00%
NP to SH -19,544 32,543 -179 239 2,925 887 -4,565 162.97%
  QoQ % -160.06% 18,280.45% -174.90% -91.83% 229.76% 119.43% -
  Horiz. % 428.13% -712.88% 3.92% -5.24% -64.07% -19.43% 100.00%
Tax Rate -2.96 % -8.84 % - % 36.13 % 51.42 % 78.30 % - % -
  QoQ % 66.52% 0.00% 0.00% -29.74% -34.33% 0.00% -
  Horiz. % -3.78% -11.29% 0.00% 46.14% 65.67% 100.00% -
Total Cost 12,426 640 40,619 27,552 51,396 45,056 34,329 -49.12%
  QoQ % 1,841.56% -98.42% 47.43% -46.39% 14.07% 31.25% -
  Horiz. % 36.20% 1.86% 118.32% 80.26% 149.72% 131.25% 100.00%
Net Worth 477,583 360,461 366,640 368,700 514,760 372,820 376,939 17.04%
  QoQ % 32.49% -1.69% -0.56% -28.37% 38.07% -1.09% -
  Horiz. % 126.70% 95.63% 97.27% 97.81% 136.56% 98.91% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 477,583 360,461 366,640 368,700 514,760 372,820 376,939 17.04%
  QoQ % 32.49% -1.69% -0.56% -28.37% 38.07% -1.09% -
  Horiz. % 126.70% 95.63% 97.27% 97.81% 136.56% 98.91% 100.00%
NOSH 285,978 205,978 205,978 205,978 285,978 205,978 205,978 24.38%
  QoQ % 38.84% 0.00% 0.00% -27.97% 38.84% 0.00% -
  Horiz. % 138.84% 100.00% 100.00% 100.00% 138.84% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 60.64 % 98.05 % -4.58 % 7.26 % 6.63 % 2.43 % -14.69 % -
  QoQ % -38.15% 2,240.83% -163.09% 9.50% 172.84% 116.54% -
  Horiz. % -412.80% -667.46% 31.18% -49.42% -45.13% -16.54% 100.00%
ROE -4.09 % 9.03 % -0.05 % 0.06 % 0.57 % 0.24 % -1.21 % 124.73%
  QoQ % -145.29% 18,160.00% -183.33% -89.47% 137.50% 119.83% -
  Horiz. % 338.02% -746.28% 4.13% -4.96% -47.11% -19.83% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.04 15.94 18.86 14.42 19.25 22.42 14.53 -16.69%
  QoQ % -30.74% -15.48% 30.79% -25.09% -14.14% 54.30% -
  Horiz. % 75.98% 109.70% 129.80% 99.24% 132.48% 154.30% 100.00%
EPS -9.49 15.80 -0.09 0.12 1.42 0.43 -2.22 162.70%
  QoQ % -160.06% 17,655.56% -175.00% -91.55% 230.23% 119.37% -
  Horiz. % 427.48% -711.71% 4.05% -5.41% -63.96% -19.37% 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 1.6700 1.7500 1.7800 1.7900 1.8000 1.8100 1.8300 -5.90%
  QoQ % -4.57% -1.69% -0.56% -0.56% -0.55% -1.09% -
  Horiz. % 91.26% 95.63% 97.27% 97.81% 98.36% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.89 8.20 9.70 7.42 13.75 11.53 7.48 3.61%
  QoQ % -3.78% -15.46% 30.73% -46.04% 19.25% 54.14% -
  Horiz. % 105.48% 109.63% 129.68% 99.20% 183.82% 154.14% 100.00%
EPS -4.88 8.13 -0.04 0.06 0.73 0.22 -1.14 162.94%
  QoQ % -160.02% 20,425.00% -166.67% -91.78% 231.82% 119.30% -
  Horiz. % 428.07% -713.16% 3.51% -5.26% -64.04% -19.30% 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 1.1929 0.9003 0.9158 0.9209 1.2857 0.9312 0.9415 17.04%
  QoQ % 32.50% -1.69% -0.55% -28.37% 38.07% -1.09% -
  Horiz. % 126.70% 95.62% 97.27% 97.81% 136.56% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4100 0.4400 0.4000 0.3300 0.3100 0.3700 0.3400 -
P/RPS 3.71 2.76 2.12 2.29 1.61 1.65 2.34 35.85%
  QoQ % 34.42% 30.19% -7.42% 42.24% -2.42% -29.49% -
  Horiz. % 158.55% 117.95% 90.60% 97.86% 68.80% 70.51% 100.00%
P/EPS -6.00 2.78 -460.29 284.40 30.31 85.92 -15.34 -46.43%
  QoQ % -315.83% 100.60% -261.85% 838.30% -64.72% 660.10% -
  Horiz. % 39.11% -18.12% 3,000.59% -1,853.98% -197.59% -560.10% 100.00%
EY -16.67 35.91 -0.22 0.35 3.30 1.16 -6.52 86.66%
  QoQ % -146.42% 16,422.73% -162.86% -89.39% 184.48% 117.79% -
  Horiz. % 255.67% -550.77% 3.37% -5.37% -50.61% -17.79% 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 0.25 0.25 0.22 0.18 0.17 0.20 0.19 20.02%
  QoQ % 0.00% 13.64% 22.22% 5.88% -15.00% 5.26% -
  Horiz. % 131.58% 131.58% 115.79% 94.74% 89.47% 105.26% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 27/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.6100 0.4400 0.3800 0.3700 0.3450 0.3100 0.3900 -
P/RPS 5.53 2.76 2.02 2.57 1.79 1.38 2.68 61.87%
  QoQ % 100.36% 36.63% -21.40% 43.58% 29.71% -48.51% -
  Horiz. % 206.34% 102.99% 75.37% 95.90% 66.79% 51.49% 100.00%
P/EPS -8.93 2.78 -437.27 318.88 33.73 71.99 -17.60 -36.31%
  QoQ % -421.22% 100.64% -237.13% 845.39% -53.15% 509.03% -
  Horiz. % 50.74% -15.80% 2,484.49% -1,811.82% -191.65% -409.03% 100.00%
EY -11.20 35.91 -0.23 0.31 2.96 1.39 -5.68 57.05%
  QoQ % -131.19% 15,713.04% -174.19% -89.53% 112.95% 124.47% -
  Horiz. % 197.18% -632.22% 4.05% -5.46% -52.11% -24.47% 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 0.37 0.25 0.21 0.21 0.19 0.17 0.21 45.73%
  QoQ % 48.00% 19.05% 0.00% 10.53% 11.76% -19.05% -
  Horiz. % 176.19% 119.05% 100.00% 100.00% 90.48% 80.95% 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.
 


 

259  330  540  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 HSI-C7K 0.34-0.02 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.17+0.01 
 THHEAVY 0.13+0.01 
 SUPERMX 1.42+0.11 
 TDM 0.32+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers