Highlights

[PASDEC] QoQ TTM Result on 2010-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     98.83%    YoY -     97.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 85,143 108,842 120,451 109,117 103,181 69,107 75,347 8.47%
  QoQ % -21.77% -9.64% 10.39% 5.75% 49.31% -8.28% -
  Horiz. % 113.00% 144.45% 159.86% 144.82% 136.94% 91.72% 100.00%
PBT 6,827 -1,906 1,407 -4,269 -8,365 -1,845 -5,562 -
  QoQ % 458.18% -235.47% 132.96% 48.97% -353.39% 66.83% -
  Horiz. % -122.74% 34.27% -25.30% 76.75% 150.40% 33.17% 100.00%
Tax -2,351 1,505 420 89 -269 -4,824 -3,273 -19.75%
  QoQ % -256.21% 258.33% 371.91% 133.09% 94.42% -47.39% -
  Horiz. % 71.83% -45.98% -12.83% -2.72% 8.22% 147.39% 100.00%
NP 4,476 -401 1,827 -4,180 -8,634 -6,669 -8,835 -
  QoQ % 1,216.21% -121.95% 143.71% 51.59% -29.46% 24.52% -
  Horiz. % -50.66% 4.54% -20.68% 47.31% 97.72% 75.48% 100.00%
NP to SH 1,044 2,753 4,820 -51 -4,345 -4,958 -7,302 -
  QoQ % -62.08% -42.88% 9,550.98% 98.83% 12.36% 32.10% -
  Horiz. % -14.30% -37.70% -66.01% 0.70% 59.50% 67.90% 100.00%
Tax Rate 34.44 % - % -29.85 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -115.38% 0.00% 100.00% - - - -
Total Cost 80,667 109,243 118,624 113,297 111,815 75,776 84,182 -2.80%
  QoQ % -26.16% -7.91% 4.70% 1.33% 47.56% -9.99% -
  Horiz. % 95.82% 129.77% 140.91% 134.59% 132.83% 90.01% 100.00%
Net Worth 384,744 398,281 400,526 394,386 345,519 405,600 346,634 7.18%
  QoQ % -3.40% -0.56% 1.56% 14.14% -14.81% 17.01% -
  Horiz. % 110.99% 114.90% 115.55% 113.78% 99.68% 117.01% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 384,744 398,281 400,526 394,386 345,519 405,600 346,634 7.18%
  QoQ % -3.40% -0.56% 1.56% 14.14% -14.81% 17.01% -
  Horiz. % 110.99% 114.90% 115.55% 113.78% 99.68% 117.01% 100.00%
NOSH 205,745 206,363 206,456 206,485 205,666 240,000 206,330 -0.19%
  QoQ % -0.30% -0.05% -0.01% 0.40% -14.31% 16.32% -
  Horiz. % 99.72% 100.02% 100.06% 100.08% 99.68% 116.32% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.26 % -0.37 % 1.52 % -3.83 % -8.37 % -9.65 % -11.73 % -
  QoQ % 1,521.62% -124.34% 139.69% 54.24% 13.26% 17.73% -
  Horiz. % -44.84% 3.15% -12.96% 32.65% 71.36% 82.27% 100.00%
ROE 0.27 % 0.69 % 1.20 % -0.01 % -1.26 % -1.22 % -2.11 % -
  QoQ % -60.87% -42.50% 12,100.00% 99.21% -3.28% 42.18% -
  Horiz. % -12.80% -32.70% -56.87% 0.47% 59.72% 57.82% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.38 52.74 58.34 52.84 50.17 28.79 36.52 8.66%
  QoQ % -21.54% -9.60% 10.41% 5.32% 74.26% -21.17% -
  Horiz. % 113.31% 144.41% 159.75% 144.69% 137.38% 78.83% 100.00%
EPS 0.51 1.33 2.33 -0.02 -2.11 -2.07 -3.54 -
  QoQ % -61.65% -42.92% 11,750.00% 99.05% -1.93% 41.53% -
  Horiz. % -14.41% -37.57% -65.82% 0.56% 59.60% 58.47% 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 1.8700 1.9300 1.9400 1.9100 1.6800 1.6900 1.6800 7.38%
  QoQ % -3.11% -0.52% 1.57% 13.69% -0.59% 0.60% -
  Horiz. % 111.31% 114.88% 115.48% 113.69% 100.00% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.27 27.19 30.08 27.25 25.77 17.26 18.82 8.48%
  QoQ % -21.77% -9.61% 10.39% 5.74% 49.30% -8.29% -
  Horiz. % 113.02% 144.47% 159.83% 144.79% 136.93% 91.71% 100.00%
EPS 0.26 0.69 1.20 -0.01 -1.09 -1.24 -1.82 -
  QoQ % -62.32% -42.50% 12,100.00% 99.08% 12.10% 31.87% -
  Horiz. % -14.29% -37.91% -65.93% 0.55% 59.89% 68.13% 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 0.9610 0.9948 1.0004 0.9851 0.8630 1.0131 0.8658 7.18%
  QoQ % -3.40% -0.56% 1.55% 14.15% -14.82% 17.01% -
  Horiz. % 111.00% 114.90% 115.55% 113.78% 99.68% 117.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.4100 0.3600 0.4000 0.3100 0.4000 0.3900 0.3400 -
P/RPS 0.99 0.68 0.69 0.59 0.80 1.35 0.93 4.24%
  QoQ % 45.59% -1.45% 16.95% -26.25% -40.74% 45.16% -
  Horiz. % 106.45% 73.12% 74.19% 63.44% 86.02% 145.16% 100.00%
P/EPS 80.80 26.99 17.13 -1,255.11 -18.93 -18.88 -9.61 -
  QoQ % 199.37% 57.56% 101.36% -6,530.27% -0.26% -96.46% -
  Horiz. % -840.79% -280.85% -178.25% 13,060.46% 196.98% 196.46% 100.00%
EY 1.24 3.71 5.84 -0.08 -5.28 -5.30 -10.41 -
  QoQ % -66.58% -36.47% 7,400.00% 98.48% 0.38% 49.09% -
  Horiz. % -11.91% -35.64% -56.10% 0.77% 50.72% 50.91% 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 0.19 0.21 0.16 0.24 0.23 0.20 6.54%
  QoQ % 15.79% -9.52% 31.25% -33.33% 4.35% 15.00% -
  Horiz. % 110.00% 95.00% 105.00% 80.00% 120.00% 115.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 02/12/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.4100 0.4100 0.3400 0.3100 0.3100 0.4000 0.4000 -
P/RPS 0.99 0.78 0.58 0.59 0.62 1.39 1.10 -6.77%
  QoQ % 26.92% 34.48% -1.69% -4.84% -55.40% 26.36% -
  Horiz. % 90.00% 70.91% 52.73% 53.64% 56.36% 126.36% 100.00%
P/EPS 80.80 30.73 14.56 -1,255.11 -14.67 -19.36 -11.30 -
  QoQ % 162.94% 111.06% 101.16% -8,455.62% 24.23% -71.33% -
  Horiz. % -715.04% -271.95% -128.85% 11,107.17% 129.82% 171.33% 100.00%
EY 1.24 3.25 6.87 -0.08 -6.81 -5.16 -8.85 -
  QoQ % -61.85% -52.69% 8,687.50% 98.83% -31.98% 41.69% -
  Horiz. % -14.01% -36.72% -77.63% 0.90% 76.95% 58.31% 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 0.21 0.18 0.16 0.18 0.24 0.24 -5.62%
  QoQ % 4.76% 16.67% 12.50% -11.11% -25.00% 0.00% -
  Horiz. % 91.67% 87.50% 75.00% 66.67% 75.00% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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