Highlights

[PASDEC] QoQ TTM Result on 2011-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -39.55%    YoY -     -214.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 110,618 97,264 96,516 90,988 78,983 85,143 108,842 1.08%
  QoQ % 13.73% 0.78% 6.08% 15.20% -7.23% -21.77% -
  Horiz. % 101.63% 89.36% 88.68% 83.60% 72.57% 78.23% 100.00%
PBT 10,658 804 2,650 -96 2,597 6,827 -1,906 -
  QoQ % 1,225.62% -69.66% 2,860.42% -103.70% -61.96% 458.18% -
  Horiz. % -559.18% -42.18% -139.03% 5.04% -136.25% -358.18% 100.00%
Tax 328 -338 -2,642 -2,020 -3,007 -2,351 1,505 -63.75%
  QoQ % 197.04% 87.21% -30.79% 32.82% -27.90% -256.21% -
  Horiz. % 21.79% -22.46% -175.55% -134.22% -199.80% -156.21% 100.00%
NP 10,986 466 8 -2,116 -410 4,476 -401 -
  QoQ % 2,257.51% 5,725.00% 100.38% -416.10% -109.16% 1,216.21% -
  Horiz. % -2,739.65% -116.21% -2.00% 527.68% 102.24% -1,116.21% 100.00%
NP to SH 9,829 -519 -3,838 -5,533 -3,965 1,044 2,753 133.42%
  QoQ % 1,993.83% 86.48% 30.63% -39.55% -479.79% -62.08% -
  Horiz. % 357.03% -18.85% -139.41% -200.98% -144.02% 37.92% 100.00%
Tax Rate -3.08 % 42.04 % 99.70 % - % 115.79 % 34.44 % - % -
  QoQ % -107.33% -57.83% 0.00% 0.00% 236.21% 0.00% -
  Horiz. % -8.94% 122.07% 289.49% 0.00% 336.21% 100.00% -
Total Cost 99,632 96,798 96,508 93,104 79,393 80,667 109,243 -5.95%
  QoQ % 2.93% 0.30% 3.66% 17.27% -1.58% -26.16% -
  Horiz. % 91.20% 88.61% 88.34% 85.23% 72.68% 73.84% 100.00%
Net Worth 374,879 321,347 371,925 180,000 202,500 384,744 398,281 -3.95%
  QoQ % 16.66% -13.60% 106.63% -11.11% -47.37% -3.40% -
  Horiz. % 94.12% 80.68% 93.38% 45.19% 50.84% 96.60% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 374,879 321,347 371,925 180,000 202,500 384,744 398,281 -3.95%
  QoQ % 16.66% -13.60% 106.63% -11.11% -47.37% -3.40% -
  Horiz. % 94.12% 80.68% 93.38% 45.19% 50.84% 96.60% 100.00%
NOSH 205,978 202,105 217,500 180,000 202,500 205,745 206,363 -0.12%
  QoQ % 1.92% -7.08% 20.83% -11.11% -1.58% -0.30% -
  Horiz. % 99.81% 97.94% 105.40% 87.22% 98.13% 99.70% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.93 % 0.48 % 0.01 % -2.33 % -0.52 % 5.26 % -0.37 % -
  QoQ % 1,968.75% 4,700.00% 100.43% -348.08% -109.89% 1,521.62% -
  Horiz. % -2,683.78% -129.73% -2.70% 629.73% 140.54% -1,421.62% 100.00%
ROE 2.62 % -0.16 % -1.03 % -3.07 % -1.96 % 0.27 % 0.69 % 143.19%
  QoQ % 1,737.50% 84.47% 66.45% -56.63% -825.93% -60.87% -
  Horiz. % 379.71% -23.19% -149.28% -444.93% -284.06% 39.13% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 53.70 48.13 44.38 50.55 39.00 41.38 52.74 1.21%
  QoQ % 11.57% 8.45% -12.21% 29.62% -5.75% -21.54% -
  Horiz. % 101.82% 91.26% 84.15% 95.85% 73.95% 78.46% 100.00%
EPS 4.77 -0.26 -1.76 -3.07 -1.96 0.51 1.33 134.12%
  QoQ % 1,934.62% 85.23% 42.67% -56.63% -484.31% -61.65% -
  Horiz. % 358.65% -19.55% -132.33% -230.83% -147.37% 38.35% 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 1.8200 1.5900 1.7100 1.0000 1.0000 1.8700 1.9300 -3.83%
  QoQ % 14.47% -7.02% 71.00% 0.00% -46.52% -3.11% -
  Horiz. % 94.30% 82.38% 88.60% 51.81% 51.81% 96.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.63 24.29 24.11 22.73 19.73 21.27 27.19 1.07%
  QoQ % 13.75% 0.75% 6.07% 15.21% -7.24% -21.77% -
  Horiz. % 101.62% 89.33% 88.67% 83.60% 72.56% 78.23% 100.00%
EPS 2.45 -0.13 -0.96 -1.38 -0.99 0.26 0.69 132.56%
  QoQ % 1,984.62% 86.46% 30.43% -39.39% -480.77% -62.32% -
  Horiz. % 355.07% -18.84% -139.13% -200.00% -143.48% 37.68% 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 0.9363 0.8026 0.9290 0.4496 0.5058 0.9610 0.9948 -3.96%
  QoQ % 16.66% -13.61% 106.63% -11.11% -47.37% -3.40% -
  Horiz. % 94.12% 80.68% 93.39% 45.20% 50.84% 96.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4000 0.4000 0.3600 0.4800 0.4100 0.4100 0.3600 -
P/RPS 0.74 0.83 0.81 0.95 1.05 0.99 0.68 5.79%
  QoQ % -10.84% 2.47% -14.74% -9.52% 6.06% 45.59% -
  Horiz. % 108.82% 122.06% 119.12% 139.71% 154.41% 145.59% 100.00%
P/EPS 8.38 -155.77 -20.40 -15.62 -20.94 80.80 26.99 -54.12%
  QoQ % 105.38% -663.58% -30.60% 25.41% -125.92% 199.37% -
  Horiz. % 31.05% -577.14% -75.58% -57.87% -77.58% 299.37% 100.00%
EY 11.93 -0.64 -4.90 -6.40 -4.78 1.24 3.71 117.71%
  QoQ % 1,964.06% 86.94% 23.44% -33.89% -485.48% -66.58% -
  Horiz. % 321.56% -17.25% -132.08% -172.51% -128.84% 33.42% 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 0.25 0.21 0.48 0.41 0.22 0.19 10.26%
  QoQ % -12.00% 19.05% -56.25% 17.07% 86.36% 15.79% -
  Horiz. % 115.79% 131.58% 110.53% 252.63% 215.79% 115.79% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 -
Price 0.2800 0.4400 0.4000 0.3700 0.4600 0.4100 0.4100 -
P/RPS 0.52 0.91 0.90 0.73 1.18 0.99 0.78 -23.67%
  QoQ % -42.86% 1.11% 23.29% -38.14% 19.19% 26.92% -
  Horiz. % 66.67% 116.67% 115.38% 93.59% 151.28% 126.92% 100.00%
P/EPS 5.87 -171.34 -22.67 -12.04 -23.49 80.80 30.73 -66.80%
  QoQ % 103.43% -655.80% -88.29% 48.74% -129.07% 162.94% -
  Horiz. % 19.10% -557.57% -73.77% -39.18% -76.44% 262.94% 100.00%
EY 17.04 -0.58 -4.41 -8.31 -4.26 1.24 3.25 201.50%
  QoQ % 3,037.93% 86.85% 46.93% -95.07% -443.55% -61.85% -
  Horiz. % 524.31% -17.85% -135.69% -255.69% -131.08% 38.15% 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 0.15 0.28 0.23 0.37 0.46 0.22 0.21 -20.08%
  QoQ % -46.43% 21.74% -37.84% -19.57% 109.09% 4.76% -
  Horiz. % 71.43% 133.33% 109.52% 176.19% 219.05% 104.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers