Highlights

[PASDEC] QoQ TTM Result on 2010-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 02-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -42.88%    YoY -     155.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 90,988 78,983 85,143 108,842 120,451 109,117 103,181 -8.06%
  QoQ % 15.20% -7.23% -21.77% -9.64% 10.39% 5.75% -
  Horiz. % 88.18% 76.55% 82.52% 105.49% 116.74% 105.75% 100.00%
PBT -96 2,597 6,827 -1,906 1,407 -4,269 -8,365 -94.95%
  QoQ % -103.70% -61.96% 458.18% -235.47% 132.96% 48.97% -
  Horiz. % 1.15% -31.05% -81.61% 22.79% -16.82% 51.03% 100.00%
Tax -2,020 -3,007 -2,351 1,505 420 89 -269 284.89%
  QoQ % 32.82% -27.90% -256.21% 258.33% 371.91% 133.09% -
  Horiz. % 750.93% 1,117.84% 873.98% -559.48% -156.13% -33.09% 100.00%
NP -2,116 -410 4,476 -401 1,827 -4,180 -8,634 -60.94%
  QoQ % -416.10% -109.16% 1,216.21% -121.95% 143.71% 51.59% -
  Horiz. % 24.51% 4.75% -51.84% 4.64% -21.16% 48.41% 100.00%
NP to SH -5,533 -3,965 1,044 2,753 4,820 -51 -4,345 17.54%
  QoQ % -39.55% -479.79% -62.08% -42.88% 9,550.98% 98.83% -
  Horiz. % 127.34% 91.25% -24.03% -63.36% -110.93% 1.17% 100.00%
Tax Rate - % 115.79 % 34.44 % - % -29.85 % - % - % -
  QoQ % 0.00% 236.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -387.91% -115.38% 0.00% 100.00% - -
Total Cost 93,104 79,393 80,667 109,243 118,624 113,297 111,815 -11.52%
  QoQ % 17.27% -1.58% -26.16% -7.91% 4.70% 1.33% -
  Horiz. % 83.27% 71.00% 72.14% 97.70% 106.09% 101.33% 100.00%
Net Worth 180,000 202,500 384,744 398,281 400,526 394,386 345,519 -35.33%
  QoQ % -11.11% -47.37% -3.40% -0.56% 1.56% 14.14% -
  Horiz. % 52.10% 58.61% 111.35% 115.27% 115.92% 114.14% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 180,000 202,500 384,744 398,281 400,526 394,386 345,519 -35.33%
  QoQ % -11.11% -47.37% -3.40% -0.56% 1.56% 14.14% -
  Horiz. % 52.10% 58.61% 111.35% 115.27% 115.92% 114.14% 100.00%
NOSH 180,000 202,500 205,745 206,363 206,456 206,485 205,666 -8.53%
  QoQ % -11.11% -1.58% -0.30% -0.05% -0.01% 0.40% -
  Horiz. % 87.52% 98.46% 100.04% 100.34% 100.38% 100.40% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.33 % -0.52 % 5.26 % -0.37 % 1.52 % -3.83 % -8.37 % -57.47%
  QoQ % -348.08% -109.89% 1,521.62% -124.34% 139.69% 54.24% -
  Horiz. % 27.84% 6.21% -62.84% 4.42% -18.16% 45.76% 100.00%
ROE -3.07 % -1.96 % 0.27 % 0.69 % 1.20 % -0.01 % -1.26 % 81.37%
  QoQ % -56.63% -825.93% -60.87% -42.50% 12,100.00% 99.21% -
  Horiz. % 243.65% 155.56% -21.43% -54.76% -95.24% 0.79% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.55 39.00 41.38 52.74 58.34 52.84 50.17 0.51%
  QoQ % 29.62% -5.75% -21.54% -9.60% 10.41% 5.32% -
  Horiz. % 100.76% 77.74% 82.48% 105.12% 116.28% 105.32% 100.00%
EPS -3.07 -1.96 0.51 1.33 2.33 -0.02 -2.11 28.49%
  QoQ % -56.63% -484.31% -61.65% -42.92% 11,750.00% 99.05% -
  Horiz. % 145.50% 92.89% -24.17% -63.03% -110.43% 0.95% 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 1.0000 1.0000 1.8700 1.9300 1.9400 1.9100 1.6800 -29.31%
  QoQ % 0.00% -46.52% -3.11% -0.52% 1.57% 13.69% -
  Horiz. % 59.52% 59.52% 111.31% 114.88% 115.48% 113.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.73 19.73 21.27 27.19 30.08 27.25 25.77 -8.05%
  QoQ % 15.21% -7.24% -21.77% -9.61% 10.39% 5.74% -
  Horiz. % 88.20% 76.56% 82.54% 105.51% 116.72% 105.74% 100.00%
EPS -1.38 -0.99 0.26 0.69 1.20 -0.01 -1.09 17.08%
  QoQ % -39.39% -480.77% -62.32% -42.50% 12,100.00% 99.08% -
  Horiz. % 126.61% 90.83% -23.85% -63.30% -110.09% 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 0.4496 0.5058 0.9610 0.9948 1.0004 0.9851 0.8630 -35.33%
  QoQ % -11.11% -47.37% -3.40% -0.56% 1.55% 14.15% -
  Horiz. % 52.10% 58.61% 111.36% 115.27% 115.92% 114.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4800 0.4100 0.4100 0.3600 0.4000 0.3100 0.4000 -
P/RPS 0.95 1.05 0.99 0.68 0.69 0.59 0.80 12.17%
  QoQ % -9.52% 6.06% 45.59% -1.45% 16.95% -26.25% -
  Horiz. % 118.75% 131.25% 123.75% 85.00% 86.25% 73.75% 100.00%
P/EPS -15.62 -20.94 80.80 26.99 17.13 -1,255.11 -18.93 -12.06%
  QoQ % 25.41% -125.92% 199.37% 57.56% 101.36% -6,530.27% -
  Horiz. % 82.51% 110.62% -426.84% -142.58% -90.49% 6,630.27% 100.00%
EY -6.40 -4.78 1.24 3.71 5.84 -0.08 -5.28 13.72%
  QoQ % -33.89% -485.48% -66.58% -36.47% 7,400.00% 98.48% -
  Horiz. % 121.21% 90.53% -23.48% -70.27% -110.61% 1.52% 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 0.48 0.41 0.22 0.19 0.21 0.16 0.24 58.94%
  QoQ % 17.07% 86.36% 15.79% -9.52% 31.25% -33.33% -
  Horiz. % 200.00% 170.83% 91.67% 79.17% 87.50% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 25/02/10 -
Price 0.3700 0.4600 0.4100 0.4100 0.3400 0.3100 0.3100 -
P/RPS 0.73 1.18 0.99 0.78 0.58 0.59 0.62 11.54%
  QoQ % -38.14% 19.19% 26.92% 34.48% -1.69% -4.84% -
  Horiz. % 117.74% 190.32% 159.68% 125.81% 93.55% 95.16% 100.00%
P/EPS -12.04 -23.49 80.80 30.73 14.56 -1,255.11 -14.67 -12.37%
  QoQ % 48.74% -129.07% 162.94% 111.06% 101.16% -8,455.62% -
  Horiz. % 82.07% 160.12% -550.78% -209.48% -99.25% 8,555.62% 100.00%
EY -8.31 -4.26 1.24 3.25 6.87 -0.08 -6.81 14.23%
  QoQ % -95.07% -443.55% -61.85% -52.69% 8,687.50% 98.83% -
  Horiz. % 122.03% 62.56% -18.21% -47.72% -100.88% 1.17% 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 0.46 0.22 0.21 0.18 0.16 0.18 61.88%
  QoQ % -19.57% 109.09% 4.76% 16.67% 12.50% -11.11% -
  Horiz. % 205.56% 255.56% 122.22% 116.67% 100.00% 88.89% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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