Highlights

[PASDEC] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -74.00%    YoY -     2,189.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 181,840 225,498 137,098 121,498 98,430 86,740 52,200 23.11%
  YoY % -19.36% 64.48% 12.84% 23.44% 13.48% 66.17% -
  Horiz. % 348.35% 431.99% 262.64% 232.75% 188.56% 166.17% 100.00%
PBT -15,436 8,912 6,192 12,942 748 14,594 -4,952 20.85%
  YoY % -273.20% 43.93% -52.16% 1,630.21% -94.87% 394.71% -
  Horiz. % 311.71% -179.97% -125.04% -261.35% -15.11% -294.71% 100.00%
Tax -7,564 -5,236 -5,436 -2,372 -316 -978 -2,504 20.22%
  YoY % -44.46% 3.68% -129.17% -650.63% 67.69% 60.94% -
  Horiz. % 302.08% 209.11% 217.09% 94.73% 12.62% 39.06% 100.00%
NP -23,000 3,676 756 10,570 432 13,616 -7,456 20.64%
  YoY % -725.68% 386.24% -92.85% 2,346.76% -96.83% 282.62% -
  Horiz. % 308.48% -49.30% -10.14% -141.77% -5.79% -182.62% 100.00%
NP to SH -22,446 3,360 120 9,890 432 13,586 -4,896 28.87%
  YoY % -768.04% 2,700.00% -98.79% 2,189.35% -96.82% 377.49% -
  Horiz. % 458.46% -68.63% -2.45% -202.00% -8.82% -277.49% 100.00%
Tax Rate - % 58.75 % 87.79 % 18.33 % 42.25 % 6.70 % - % -
  YoY % 0.00% -33.08% 378.94% -56.62% 530.60% 0.00% -
  Horiz. % 0.00% 876.87% 1,310.30% 273.58% 630.60% 100.00% -
Total Cost 204,840 221,822 136,342 110,928 97,998 73,124 59,656 22.82%
  YoY % -7.66% 62.70% 22.91% 13.19% 34.02% 22.58% -
  Horiz. % 343.37% 371.84% 228.55% 185.95% 164.27% 122.58% 100.00%
Net Worth 327,505 343,983 366,640 376,939 388,799 399,346 345,599 -0.89%
  YoY % -4.79% -6.18% -2.73% -3.05% -2.64% 15.55% -
  Horiz. % 94.76% 99.53% 106.09% 109.07% 112.50% 115.55% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 327,505 343,983 366,640 376,939 388,799 399,346 345,599 -0.89%
  YoY % -4.79% -6.18% -2.73% -3.05% -2.64% 15.55% -
  Horiz. % 94.76% 99.53% 106.09% 109.07% 112.50% 115.55% 100.00%
NOSH 205,978 205,978 205,978 205,978 215,999 205,848 205,714 0.02%
  YoY % 0.00% 0.00% 0.00% -4.64% 4.93% 0.07% -
  Horiz. % 100.13% 100.13% 100.13% 100.13% 105.00% 100.07% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -12.65 % 1.63 % 0.55 % 8.70 % 0.44 % 15.70 % -14.28 % -2.00%
  YoY % -876.07% 196.36% -93.68% 1,877.27% -97.20% 209.94% -
  Horiz. % 88.59% -11.41% -3.85% -60.92% -3.08% -109.94% 100.00%
ROE -6.85 % 0.98 % 0.03 % 2.62 % 0.11 % 3.40 % -1.42 % 29.97%
  YoY % -798.98% 3,166.67% -98.85% 2,281.82% -96.76% 339.44% -
  Horiz. % 482.39% -69.01% -2.11% -184.51% -7.75% -239.44% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 88.28 109.48 66.56 58.99 45.57 42.14 25.38 23.08%
  YoY % -19.36% 64.48% 12.83% 29.45% 8.14% 66.04% -
  Horiz. % 347.83% 431.36% 262.25% 232.43% 179.55% 166.04% 100.00%
EPS -10.90 1.64 0.06 4.80 0.20 6.60 -2.38 28.85%
  YoY % -764.63% 2,633.33% -98.75% 2,300.00% -96.97% 377.31% -
  Horiz. % 457.98% -68.91% -2.52% -201.68% -8.40% -277.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5900 1.6700 1.7800 1.8300 1.8000 1.9400 1.6800 -0.91%
  YoY % -4.79% -6.18% -2.73% 1.67% -7.22% 15.48% -
  Horiz. % 94.64% 99.40% 105.95% 108.93% 107.14% 115.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 45.42 56.32 34.24 30.35 24.58 21.67 13.04 23.11%
  YoY % -19.35% 64.49% 12.82% 23.47% 13.43% 66.18% -
  Horiz. % 348.31% 431.90% 262.58% 232.75% 188.50% 166.18% 100.00%
EPS -5.61 0.84 0.03 2.47 0.11 3.39 -1.22 28.94%
  YoY % -767.86% 2,700.00% -98.79% 2,145.45% -96.76% 377.87% -
  Horiz. % 459.84% -68.85% -2.46% -202.46% -9.02% -277.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8180 0.8592 0.9158 0.9415 0.9711 0.9974 0.8632 -0.89%
  YoY % -4.80% -6.18% -2.73% -3.05% -2.64% 15.55% -
  Horiz. % 94.76% 99.54% 106.09% 109.07% 112.50% 115.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.4100 0.7950 0.4000 0.3400 0.4800 0.4000 0.3400 -
P/RPS 0.46 0.73 0.60 0.58 1.05 0.95 1.34 -16.32%
  YoY % -36.99% 21.67% 3.45% -44.76% 10.53% -29.10% -
  Horiz. % 34.33% 54.48% 44.78% 43.28% 78.36% 70.90% 100.00%
P/EPS -3.76 48.74 686.59 7.08 240.00 6.06 -14.29 -19.94%
  YoY % -107.71% -92.90% 9,597.60% -97.05% 3,860.40% 142.41% -
  Horiz. % 26.31% -341.08% -4,804.69% -49.55% -1,679.50% -42.41% 100.00%
EY -26.58 2.05 0.15 14.12 0.42 16.50 -7.00 24.89%
  YoY % -1,396.59% 1,266.67% -98.94% 3,261.90% -97.45% 335.71% -
  Horiz. % 379.71% -29.29% -2.14% -201.71% -6.00% -235.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.48 0.22 0.19 0.27 0.21 0.20 4.47%
  YoY % -45.83% 118.18% 15.79% -29.63% 28.57% 5.00% -
  Horiz. % 130.00% 240.00% 110.00% 95.00% 135.00% 105.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 30/08/13 29/08/12 23/08/11 26/08/10 27/08/09 -
Price 0.3000 0.8250 0.3800 0.3900 0.3700 0.3400 0.4000 -
P/RPS 0.34 0.75 0.57 0.66 0.81 0.81 1.58 -22.58%
  YoY % -54.67% 31.58% -13.64% -18.52% 0.00% -48.73% -
  Horiz. % 21.52% 47.47% 36.08% 41.77% 51.27% 51.27% 100.00%
P/EPS -2.75 50.57 652.26 8.12 185.00 5.15 -16.81 -26.04%
  YoY % -105.44% -92.25% 7,932.76% -95.61% 3,492.23% 130.64% -
  Horiz. % 16.36% -300.83% -3,880.19% -48.30% -1,100.54% -30.64% 100.00%
EY -36.32 1.98 0.15 12.31 0.54 19.41 -5.95 35.17%
  YoY % -1,934.34% 1,220.00% -98.78% 2,179.63% -97.22% 426.22% -
  Horiz. % 610.42% -33.28% -2.52% -206.89% -9.08% -326.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.19 0.49 0.21 0.21 0.21 0.18 0.24 -3.82%
  YoY % -61.22% 133.33% 0.00% 0.00% 16.67% -25.00% -
  Horiz. % 79.17% 204.17% 87.50% 87.50% 87.50% 75.00% 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
 
 

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