[PASDEC] QoQ TTM Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 97,264 96,516 90,988 78,983 85,143 108,842 120,451 -13.25% QoQ % 0.78% 6.08% 15.20% -7.23% -21.77% -9.64% - Horiz. % 80.75% 80.13% 75.54% 65.57% 70.69% 90.36% 100.00%
PBT 804 2,650 -96 2,597 6,827 -1,906 1,407 -31.07% QoQ % -69.66% 2,860.42% -103.70% -61.96% 458.18% -235.47% - Horiz. % 57.14% 188.34% -6.82% 184.58% 485.22% -135.47% 100.00%
Tax -338 -2,642 -2,020 -3,007 -2,351 1,505 420 - QoQ % 87.21% -30.79% 32.82% -27.90% -256.21% 258.33% - Horiz. % -80.48% -629.05% -480.95% -715.95% -559.76% 358.33% 100.00%
NP 466 8 -2,116 -410 4,476 -401 1,827 -59.68% QoQ % 5,725.00% 100.38% -416.10% -109.16% 1,216.21% -121.95% - Horiz. % 25.51% 0.44% -115.82% -22.44% 244.99% -21.95% 100.00%
NP to SH -519 -3,838 -5,533 -3,965 1,044 2,753 4,820 - QoQ % 86.48% 30.63% -39.55% -479.79% -62.08% -42.88% - Horiz. % -10.77% -79.63% -114.79% -82.26% 21.66% 57.12% 100.00%
Tax Rate 42.04 % 99.70 % - % 115.79 % 34.44 % - % -29.85 % - QoQ % -57.83% 0.00% 0.00% 236.21% 0.00% 0.00% - Horiz. % -140.84% -334.00% 0.00% -387.91% -115.38% 0.00% 100.00%
Total Cost 96,798 96,508 93,104 79,393 80,667 109,243 118,624 -12.64% QoQ % 0.30% 3.66% 17.27% -1.58% -26.16% -7.91% - Horiz. % 81.60% 81.36% 78.49% 66.93% 68.00% 92.09% 100.00%
Net Worth 321,347 371,925 180,000 202,500 384,744 398,281 400,526 -13.62% QoQ % -13.60% 106.63% -11.11% -47.37% -3.40% -0.56% - Horiz. % 80.23% 92.86% 44.94% 50.56% 96.06% 99.44% 100.00%
Dividend 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 321,347 371,925 180,000 202,500 384,744 398,281 400,526 -13.62% QoQ % -13.60% 106.63% -11.11% -47.37% -3.40% -0.56% - Horiz. % 80.23% 92.86% 44.94% 50.56% 96.06% 99.44% 100.00%
NOSH 202,105 217,500 180,000 202,500 205,745 206,363 206,456 -1.41% QoQ % -7.08% 20.83% -11.11% -1.58% -0.30% -0.05% - Horiz. % 97.89% 105.35% 87.19% 98.08% 99.66% 99.95% 100.00%
Ratio Analysis 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.48 % 0.01 % -2.33 % -0.52 % 5.26 % -0.37 % 1.52 % -53.53% QoQ % 4,700.00% 100.43% -348.08% -109.89% 1,521.62% -124.34% - Horiz. % 31.58% 0.66% -153.29% -34.21% 346.05% -24.34% 100.00%
ROE -0.16 % -1.03 % -3.07 % -1.96 % 0.27 % 0.69 % 1.20 % - QoQ % 84.47% 66.45% -56.63% -825.93% -60.87% -42.50% - Horiz. % -13.33% -85.83% -255.83% -163.33% 22.50% 57.50% 100.00%
Per Share 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 48.13 44.38 50.55 39.00 41.38 52.74 58.34 -12.01% QoQ % 8.45% -12.21% 29.62% -5.75% -21.54% -9.60% - Horiz. % 82.50% 76.07% 86.65% 66.85% 70.93% 90.40% 100.00%
EPS -0.26 -1.76 -3.07 -1.96 0.51 1.33 2.33 - QoQ % 85.23% 42.67% -56.63% -484.31% -61.65% -42.92% - Horiz. % -11.16% -75.54% -131.76% -84.12% 21.89% 57.08% 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 1.5900 1.7100 1.0000 1.0000 1.8700 1.9300 1.9400 -12.39% QoQ % -7.02% 71.00% 0.00% -46.52% -3.11% -0.52% - Horiz. % 81.96% 88.14% 51.55% 51.55% 96.39% 99.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.29 24.11 22.73 19.73 21.27 27.19 30.08 -13.25% QoQ % 0.75% 6.07% 15.21% -7.24% -21.77% -9.61% - Horiz. % 80.75% 80.15% 75.57% 65.59% 70.71% 90.39% 100.00%
EPS -0.13 -0.96 -1.38 -0.99 0.26 0.69 1.20 - QoQ % 86.46% 30.43% -39.39% -480.77% -62.32% -42.50% - Horiz. % -10.83% -80.00% -115.00% -82.50% 21.67% 57.50% 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 0.8026 0.9290 0.4496 0.5058 0.9610 0.9948 1.0004 -13.62% QoQ % -13.61% 106.63% -11.11% -47.37% -3.40% -0.56% - Horiz. % 80.23% 92.86% 44.94% 50.56% 96.06% 99.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4000 0.3600 0.4800 0.4100 0.4100 0.3600 0.4000 -
P/RPS 0.83 0.81 0.95 1.05 0.99 0.68 0.69 13.07% QoQ % 2.47% -14.74% -9.52% 6.06% 45.59% -1.45% - Horiz. % 120.29% 117.39% 137.68% 152.17% 143.48% 98.55% 100.00%
P/EPS -155.77 -20.40 -15.62 -20.94 80.80 26.99 17.13 - QoQ % -663.58% -30.60% 25.41% -125.92% 199.37% 57.56% - Horiz. % -909.34% -119.09% -91.19% -122.24% 471.69% 157.56% 100.00%
EY -0.64 -4.90 -6.40 -4.78 1.24 3.71 5.84 - QoQ % 86.94% 23.44% -33.89% -485.48% -66.58% -36.47% - Horiz. % -10.96% -83.90% -109.59% -81.85% 21.23% 63.53% 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 0.21 0.48 0.41 0.22 0.19 0.21 12.29% QoQ % 19.05% -56.25% 17.07% 86.36% 15.79% -9.52% - Horiz. % 119.05% 100.00% 228.57% 195.24% 104.76% 90.48% 100.00%
Price Multiplier on Announcement Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 30/05/11 28/02/11 02/12/10 26/08/10 -
Price 0.4400 0.4000 0.3700 0.4600 0.4100 0.4100 0.3400 -
P/RPS 0.91 0.90 0.73 1.18 0.99 0.78 0.58 34.91% QoQ % 1.11% 23.29% -38.14% 19.19% 26.92% 34.48% - Horiz. % 156.90% 155.17% 125.86% 203.45% 170.69% 134.48% 100.00%
P/EPS -171.34 -22.67 -12.04 -23.49 80.80 30.73 14.56 - QoQ % -655.80% -88.29% 48.74% -129.07% 162.94% 111.06% - Horiz. % -1,176.79% -155.70% -82.69% -161.33% 554.95% 211.06% 100.00%
EY -0.58 -4.41 -8.31 -4.26 1.24 3.25 6.87 - QoQ % 86.85% 46.93% -95.07% -443.55% -61.85% -52.69% - Horiz. % -8.44% -64.19% -120.96% -62.01% 18.05% 47.31% 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 0.28 0.23 0.37 0.46 0.22 0.21 0.18 34.14% QoQ % 21.74% -37.84% -19.57% 109.09% 4.76% 16.67% - Horiz. % 155.56% 127.78% 205.56% 255.56% 122.22% 116.67% 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.
Comment
Announcement 1Q 2011.pdf 
