Highlights

[PASDEC] QoQ TTM Result on 2010-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -62.08%    YoY -     124.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 96,516 90,988 78,983 85,143 108,842 120,451 109,117 -7.85%
  QoQ % 6.08% 15.20% -7.23% -21.77% -9.64% 10.39% -
  Horiz. % 88.45% 83.39% 72.38% 78.03% 99.75% 110.39% 100.00%
PBT 2,650 -96 2,597 6,827 -1,906 1,407 -4,269 -
  QoQ % 2,860.42% -103.70% -61.96% 458.18% -235.47% 132.96% -
  Horiz. % -62.08% 2.25% -60.83% -159.92% 44.65% -32.96% 100.00%
Tax -2,642 -2,020 -3,007 -2,351 1,505 420 89 -
  QoQ % -30.79% 32.82% -27.90% -256.21% 258.33% 371.91% -
  Horiz. % -2,968.54% -2,269.66% -3,378.65% -2,641.57% 1,691.01% 471.91% 100.00%
NP 8 -2,116 -410 4,476 -401 1,827 -4,180 -
  QoQ % 100.38% -416.10% -109.16% 1,216.21% -121.95% 143.71% -
  Horiz. % -0.19% 50.62% 9.81% -107.08% 9.59% -43.71% 100.00%
NP to SH -3,838 -5,533 -3,965 1,044 2,753 4,820 -51 1,677.80%
  QoQ % 30.63% -39.55% -479.79% -62.08% -42.88% 9,550.98% -
  Horiz. % 7,525.49% 10,849.02% 7,774.51% -2,047.06% -5,398.04% -9,450.98% 100.00%
Tax Rate 99.70 % - % 115.79 % 34.44 % - % -29.85 % - % -
  QoQ % 0.00% 0.00% 236.21% 0.00% 0.00% 0.00% -
  Horiz. % -334.00% 0.00% -387.91% -115.38% 0.00% 100.00% -
Total Cost 96,508 93,104 79,393 80,667 109,243 118,624 113,297 -10.13%
  QoQ % 3.66% 17.27% -1.58% -26.16% -7.91% 4.70% -
  Horiz. % 85.18% 82.18% 70.08% 71.20% 96.42% 104.70% 100.00%
Net Worth 371,925 180,000 202,500 384,744 398,281 400,526 394,386 -3.83%
  QoQ % 106.63% -11.11% -47.37% -3.40% -0.56% 1.56% -
  Horiz. % 94.30% 45.64% 51.35% 97.56% 100.99% 101.56% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 371,925 180,000 202,500 384,744 398,281 400,526 394,386 -3.83%
  QoQ % 106.63% -11.11% -47.37% -3.40% -0.56% 1.56% -
  Horiz. % 94.30% 45.64% 51.35% 97.56% 100.99% 101.56% 100.00%
NOSH 217,500 180,000 202,500 205,745 206,363 206,456 206,485 3.52%
  QoQ % 20.83% -11.11% -1.58% -0.30% -0.05% -0.01% -
  Horiz. % 105.33% 87.17% 98.07% 99.64% 99.94% 99.99% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.01 % -2.33 % -0.52 % 5.26 % -0.37 % 1.52 % -3.83 % -
  QoQ % 100.43% -348.08% -109.89% 1,521.62% -124.34% 139.69% -
  Horiz. % -0.26% 60.84% 13.58% -137.34% 9.66% -39.69% 100.00%
ROE -1.03 % -3.07 % -1.96 % 0.27 % 0.69 % 1.20 % -0.01 % 2,091.12%
  QoQ % 66.45% -56.63% -825.93% -60.87% -42.50% 12,100.00% -
  Horiz. % 10,300.00% 30,700.00% 19,600.00% -2,700.00% -6,900.00% -12,000.00% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.38 50.55 39.00 41.38 52.74 58.34 52.84 -10.97%
  QoQ % -12.21% 29.62% -5.75% -21.54% -9.60% 10.41% -
  Horiz. % 83.99% 95.67% 73.81% 78.31% 99.81% 110.41% 100.00%
EPS -1.76 -3.07 -1.96 0.51 1.33 2.33 -0.02 1,873.05%
  QoQ % 42.67% -56.63% -484.31% -61.65% -42.92% 11,750.00% -
  Horiz. % 8,800.00% 15,350.00% 9,800.00% -2,550.00% -6,650.00% -11,650.00% 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 1.7100 1.0000 1.0000 1.8700 1.9300 1.9400 1.9100 -7.10%
  QoQ % 71.00% 0.00% -46.52% -3.11% -0.52% 1.57% -
  Horiz. % 89.53% 52.36% 52.36% 97.91% 101.05% 101.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.11 22.73 19.73 21.27 27.19 30.08 27.25 -7.83%
  QoQ % 6.07% 15.21% -7.24% -21.77% -9.61% 10.39% -
  Horiz. % 88.48% 83.41% 72.40% 78.06% 99.78% 110.39% 100.00%
EPS -0.96 -1.38 -0.99 0.26 0.69 1.20 -0.01 1,990.78%
  QoQ % 30.43% -39.39% -480.77% -62.32% -42.50% 12,100.00% -
  Horiz. % 9,600.00% 13,800.00% 9,900.00% -2,600.00% -6,900.00% -12,000.00% 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 0.9290 0.4496 0.5058 0.9610 0.9948 1.0004 0.9851 -3.83%
  QoQ % 106.63% -11.11% -47.37% -3.40% -0.56% 1.55% -
  Horiz. % 94.31% 45.64% 51.35% 97.55% 100.98% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.3600 0.4800 0.4100 0.4100 0.3600 0.4000 0.3100 -
P/RPS 0.81 0.95 1.05 0.99 0.68 0.69 0.59 23.50%
  QoQ % -14.74% -9.52% 6.06% 45.59% -1.45% 16.95% -
  Horiz. % 137.29% 161.02% 177.97% 167.80% 115.25% 116.95% 100.00%
P/EPS -20.40 -15.62 -20.94 80.80 26.99 17.13 -1,255.11 -93.57%
  QoQ % -30.60% 25.41% -125.92% 199.37% 57.56% 101.36% -
  Horiz. % 1.63% 1.24% 1.67% -6.44% -2.15% -1.36% 100.00%
EY -4.90 -6.40 -4.78 1.24 3.71 5.84 -0.08 1,449.95%
  QoQ % 23.44% -33.89% -485.48% -66.58% -36.47% 7,400.00% -
  Horiz. % 6,125.00% 8,000.00% 5,975.00% -1,550.00% -4,637.50% -7,300.00% 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 0.21 0.48 0.41 0.22 0.19 0.21 0.16 19.86%
  QoQ % -56.25% 17.07% 86.36% 15.79% -9.52% 31.25% -
  Horiz. % 131.25% 300.00% 256.25% 137.50% 118.75% 131.25% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 31/05/10 -
Price 0.4000 0.3700 0.4600 0.4100 0.4100 0.3400 0.3100 -
P/RPS 0.90 0.73 1.18 0.99 0.78 0.58 0.59 32.48%
  QoQ % 23.29% -38.14% 19.19% 26.92% 34.48% -1.69% -
  Horiz. % 152.54% 123.73% 200.00% 167.80% 132.20% 98.31% 100.00%
P/EPS -22.67 -12.04 -23.49 80.80 30.73 14.56 -1,255.11 -93.10%
  QoQ % -88.29% 48.74% -129.07% 162.94% 111.06% 101.16% -
  Horiz. % 1.81% 0.96% 1.87% -6.44% -2.45% -1.16% 100.00%
EY -4.41 -8.31 -4.26 1.24 3.25 6.87 -0.08 1,344.91%
  QoQ % 46.93% -95.07% -443.55% -61.85% -52.69% 8,687.50% -
  Horiz. % 5,512.50% 10,387.50% 5,325.00% -1,550.00% -4,062.50% -8,587.50% 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 0.23 0.37 0.46 0.22 0.21 0.18 0.16 27.34%
  QoQ % -37.84% -19.57% 109.09% 4.76% 16.67% 12.50% -
  Horiz. % 143.75% 231.25% 287.50% 137.50% 131.25% 112.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS