Highlights

[PASDEC] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -140.74%    YoY -     -102.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 202,609 135,166 142,568 92,306 77,142 69,594 107,018 11.22%
  YoY % 49.90% -5.19% 54.45% 19.66% 10.85% -34.97% -
  Horiz. % 189.32% 126.30% 133.22% 86.25% 72.08% 65.03% 100.00%
PBT 6,525 43,556 15,514 361 5,930 -2,680 8,705 -4.69%
  YoY % -85.02% 180.74% 4,193.73% -93.91% 321.29% -130.79% -
  Horiz. % 74.96% 500.34% 178.22% 4.15% 68.13% -30.79% 100.00%
Tax -3,754 -137 -6,973 -571 -184 -2,648 -273 54.72%
  YoY % -2,633.97% 98.03% -1,119.12% -210.87% 93.05% -868.78% -
  Horiz. % 1,373.66% 50.24% 2,551.22% 209.27% 67.32% 968.78% 100.00%
NP 2,770 43,418 8,541 -210 5,746 -5,328 8,432 -16.92%
  YoY % -93.62% 408.34% 4,154.44% -103.67% 207.86% -163.19% -
  Horiz. % 32.86% 514.93% 101.30% -2.50% 68.15% -63.19% 100.00%
NP to SH 1,308 43,470 7,776 -176 6,333 -3,229 9,429 -28.04%
  YoY % -96.99% 459.04% 4,518.18% -102.78% 296.12% -134.25% -
  Horiz. % 13.87% 461.02% 82.47% -1.87% 67.17% -34.25% 100.00%
Tax Rate 57.54 % 0.32 % 44.95 % 158.30 % 3.10 % - % 3.14 % 62.33%
  YoY % 17,881.25% -99.29% -71.60% 5,006.45% 0.00% 0.00% -
  Horiz. % 1,832.48% 10.19% 1,431.53% 5,041.40% 98.73% 0.00% 100.00%
Total Cost 199,838 91,748 134,026 92,517 71,396 74,922 98,586 12.49%
  YoY % 117.81% -31.54% 44.87% 29.58% -4.71% -24.00% -
  Horiz. % 202.70% 93.06% 135.95% 93.84% 72.42% 76.00% 100.00%
Net Worth 335,744 360,461 372,820 376,200 396,861 346,879 358,754 -1.10%
  YoY % -6.86% -3.31% -0.90% -5.21% 14.41% -3.31% -
  Horiz. % 93.59% 100.48% 103.92% 104.86% 110.62% 96.69% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 5,498 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 58.31 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 335,744 360,461 372,820 376,200 396,861 346,879 358,754 -1.10%
  YoY % -6.86% -3.31% -0.90% -5.21% 14.41% -3.31% -
  Horiz. % 93.59% 100.48% 103.92% 104.86% 110.62% 96.69% 100.00%
NOSH 205,978 205,978 205,978 220,000 205,627 205,254 206,180 -0.02%
  YoY % 0.00% 0.00% -6.37% 6.99% 0.18% -0.45% -
  Horiz. % 99.90% 99.90% 99.90% 106.70% 99.73% 99.55% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.37 % 32.12 % 5.99 % -0.23 % 7.45 % -7.66 % 7.88 % -25.28%
  YoY % -95.73% 436.23% 2,704.35% -103.09% 197.26% -197.21% -
  Horiz. % 17.39% 407.61% 76.02% -2.92% 94.54% -97.21% 100.00%
ROE 0.39 % 12.06 % 2.09 % -0.05 % 1.60 % -0.93 % 2.63 % -27.24%
  YoY % -96.77% 477.03% 4,280.00% -103.12% 272.04% -135.36% -
  Horiz. % 14.83% 458.56% 79.47% -1.90% 60.84% -35.36% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 98.36 65.62 69.22 41.96 37.52 33.91 51.91 11.23%
  YoY % 49.89% -5.20% 64.97% 11.83% 10.65% -34.68% -
  Horiz. % 189.48% 126.41% 133.35% 80.83% 72.28% 65.32% 100.00%
EPS 0.64 21.11 3.77 -0.08 3.08 -1.57 4.57 -27.93%
  YoY % -96.97% 459.95% 4,812.50% -102.60% 296.18% -134.35% -
  Horiz. % 14.00% 461.93% 82.49% -1.75% 67.40% -34.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6300 1.7500 1.8100 1.7100 1.9300 1.6900 1.7400 -1.08%
  YoY % -6.86% -3.31% 5.85% -11.40% 14.20% -2.87% -
  Horiz. % 93.68% 100.57% 104.02% 98.28% 110.92% 97.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 50.61 33.76 35.61 23.06 19.27 17.38 26.73 11.22%
  YoY % 49.91% -5.20% 54.42% 19.67% 10.87% -34.98% -
  Horiz. % 189.34% 126.30% 133.22% 86.27% 72.09% 65.02% 100.00%
EPS 0.33 10.86 1.94 -0.04 1.58 -0.81 2.36 -27.94%
  YoY % -96.96% 459.79% 4,950.00% -102.53% 295.06% -134.32% -
  Horiz. % 13.98% 460.17% 82.20% -1.69% 66.95% -34.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8386 0.9003 0.9312 0.9396 0.9912 0.8664 0.8961 -1.10%
  YoY % -6.85% -3.32% -0.89% -5.21% 14.40% -3.31% -
  Horiz. % 93.58% 100.47% 103.92% 104.85% 110.61% 96.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.6450 0.4400 0.3700 0.3600 0.3600 0.3900 0.3500 -
P/RPS 0.66 0.67 0.53 0.86 0.96 1.15 0.67 -0.25%
  YoY % -1.49% 26.42% -38.37% -10.42% -16.52% 71.64% -
  Horiz. % 98.51% 100.00% 79.10% 128.36% 143.28% 171.64% 100.00%
P/EPS 101.57 2.08 9.80 -450.00 11.69 -24.79 7.65 53.85%
  YoY % 4,783.17% -78.78% 102.18% -3,949.44% 147.16% -424.05% -
  Horiz. % 1,327.71% 27.19% 128.10% -5,882.35% 152.81% -324.05% 100.00%
EY 0.98 47.96 10.20 -0.22 8.56 -4.03 13.07 -35.05%
  YoY % -97.96% 370.20% 4,736.36% -102.57% 312.41% -130.83% -
  Horiz. % 7.50% 366.95% 78.04% -1.68% 65.49% -30.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.25 0.20 0.21 0.19 0.23 0.20 12.24%
  YoY % 60.00% 25.00% -4.76% 10.53% -17.39% 15.00% -
  Horiz. % 200.00% 125.00% 100.00% 105.00% 95.00% 115.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 25/11/09 28/11/08 -
Price 0.5100 0.4400 0.3100 0.4000 0.4100 0.4000 0.3000 -
P/RPS 0.52 0.67 0.45 0.95 1.09 1.18 0.58 -1.80%
  YoY % -22.39% 48.89% -52.63% -12.84% -7.63% 103.45% -
  Horiz. % 89.66% 115.52% 77.59% 163.79% 187.93% 203.45% 100.00%
P/EPS 80.31 2.08 8.21 -500.00 13.31 -25.42 6.56 51.78%
  YoY % 3,761.06% -74.67% 101.64% -3,856.57% 152.36% -487.50% -
  Horiz. % 1,224.24% 31.71% 125.15% -7,621.95% 202.90% -387.50% 100.00%
EY 1.25 47.96 12.18 -0.20 7.51 -3.93 15.24 -34.07%
  YoY % -97.39% 293.76% 6,190.00% -102.66% 291.09% -125.79% -
  Horiz. % 8.20% 314.70% 79.92% -1.31% 49.28% -25.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.31 0.25 0.17 0.23 0.21 0.24 0.17 10.53%
  YoY % 24.00% 47.06% -26.09% 9.52% -12.50% 41.18% -
  Horiz. % 182.35% 147.06% 100.00% 135.29% 123.53% 141.18% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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