Highlights

[PASDEC] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     36,125.56%    YoY -     459.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 116,909 167,816 202,609 135,166 142,568 92,306 77,142 7.17%
  YoY % -30.33% -17.17% 49.90% -5.19% 54.45% 19.66% -
  Horiz. % 151.55% 217.54% 262.64% 175.22% 184.81% 119.66% 100.00%
PBT 3,112 -25,942 6,525 43,556 15,514 361 5,930 -10.18%
  YoY % 112.00% -497.57% -85.02% 180.74% 4,193.73% -93.91% -
  Horiz. % 52.47% -437.43% 110.03% 734.42% 261.60% 6.09% 100.00%
Tax -1,713 -1,060 -3,754 -137 -6,973 -571 -184 45.00%
  YoY % -61.64% 71.77% -2,633.97% 98.03% -1,119.12% -210.87% -
  Horiz. % 931.16% 576.09% 2,040.58% 74.64% 3,789.85% 310.87% 100.00%
NP 1,398 -27,002 2,770 43,418 8,541 -210 5,746 -20.97%
  YoY % 105.18% -1,074.59% -93.62% 408.34% 4,154.44% -103.67% -
  Horiz. % 24.34% -469.88% 48.21% 755.55% 148.63% -3.67% 100.00%
NP to SH 1,392 -24,169 1,308 43,470 7,776 -176 6,333 -22.30%
  YoY % 105.76% -1,947.81% -96.99% 459.04% 4,518.18% -102.78% -
  Horiz. % 21.98% -381.62% 20.65% 686.38% 122.78% -2.78% 100.00%
Tax Rate 55.06 % - % 57.54 % 0.32 % 44.95 % 158.30 % 3.10 % 61.46%
  YoY % 0.00% 0.00% 17,881.25% -99.29% -71.60% 5,006.45% -
  Horiz. % 1,776.13% 0.00% 1,856.13% 10.32% 1,450.00% 5,106.45% 100.00%
Total Cost 115,510 194,818 199,838 91,748 134,026 92,517 71,396 8.34%
  YoY % -40.71% -2.51% 117.81% -31.54% 44.87% 29.58% -
  Horiz. % 161.79% 272.87% 279.90% 128.51% 187.72% 129.58% 100.00%
Net Worth 300,727 317,222 335,744 360,461 372,820 376,200 396,861 -4.51%
  YoY % -5.20% -5.52% -6.86% -3.31% -0.90% -5.21% -
  Horiz. % 75.78% 79.93% 84.60% 90.83% 93.94% 94.79% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 300,727 317,222 335,744 360,461 372,820 376,200 396,861 -4.51%
  YoY % -5.20% -5.52% -6.86% -3.31% -0.90% -5.21% -
  Horiz. % 75.78% 79.93% 84.60% 90.83% 93.94% 94.79% 100.00%
NOSH 205,978 205,988 205,978 205,978 205,978 220,000 205,627 0.03%
  YoY % -0.01% 0.01% 0.00% 0.00% -6.37% 6.99% -
  Horiz. % 100.17% 100.18% 100.17% 100.17% 100.17% 106.99% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.20 % -16.09 % 1.37 % 32.12 % 5.99 % -0.23 % 7.45 % -26.22%
  YoY % 107.46% -1,274.45% -95.73% 436.23% 2,704.35% -103.09% -
  Horiz. % 16.11% -215.97% 18.39% 431.14% 80.40% -3.09% 100.00%
ROE 0.46 % -7.62 % 0.39 % 12.06 % 2.09 % -0.05 % 1.60 % -18.74%
  YoY % 106.04% -2,053.85% -96.77% 477.03% 4,280.00% -103.12% -
  Horiz. % 28.75% -476.25% 24.38% 753.75% 130.62% -3.12% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.76 81.47 98.36 65.62 69.22 41.96 37.52 7.14%
  YoY % -30.33% -17.17% 49.89% -5.20% 64.97% 11.83% -
  Horiz. % 151.28% 217.14% 262.15% 174.89% 184.49% 111.83% 100.00%
EPS 0.68 -11.73 0.64 21.11 3.77 -0.08 3.08 -22.24%
  YoY % 105.80% -1,932.81% -96.97% 459.95% 4,812.50% -102.60% -
  Horiz. % 22.08% -380.84% 20.78% 685.39% 122.40% -2.60% 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 1.4600 1.5400 1.6300 1.7500 1.8100 1.7100 1.9300 -4.54%
  YoY % -5.19% -5.52% -6.86% -3.31% 5.85% -11.40% -
  Horiz. % 75.65% 79.79% 84.46% 90.67% 93.78% 88.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,113
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.37 42.15 50.89 33.95 35.81 23.19 19.38 7.17%
  YoY % -30.32% -17.17% 49.90% -5.19% 54.42% 19.66% -
  Horiz. % 151.55% 217.49% 262.59% 175.18% 184.78% 119.66% 100.00%
EPS 0.35 -6.07 0.33 10.92 1.95 -0.04 1.59 -22.28%
  YoY % 105.77% -1,939.39% -96.98% 460.00% 4,975.00% -102.52% -
  Horiz. % 22.01% -381.76% 20.75% 686.79% 122.64% -2.52% 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 0.7554 0.7968 0.8433 0.9054 0.9365 0.9450 0.9969 -4.51%
  YoY % -5.20% -5.51% -6.86% -3.32% -0.90% -5.21% -
  Horiz. % 75.77% 79.93% 84.59% 90.82% 93.94% 94.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.5200 0.3000 0.6450 0.4400 0.3700 0.3600 0.3600 -
P/RPS 0.92 0.37 0.66 0.67 0.53 0.86 0.96 -0.71%
  YoY % 148.65% -43.94% -1.49% 26.42% -38.37% -10.42% -
  Horiz. % 95.83% 38.54% 68.75% 69.79% 55.21% 89.58% 100.00%
P/EPS 76.95 -2.56 101.57 2.08 9.80 -450.00 11.69 36.86%
  YoY % 3,105.86% -102.52% 4,783.17% -78.78% 102.18% -3,949.44% -
  Horiz. % 658.25% -21.90% 868.86% 17.79% 83.83% -3,849.44% 100.00%
EY 1.30 -39.11 0.98 47.96 10.20 -0.22 8.56 -26.94%
  YoY % 103.32% -4,090.82% -97.96% 370.20% 4,736.36% -102.57% -
  Horiz. % 15.19% -456.89% 11.45% 560.28% 119.16% -2.57% 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 0.36 0.19 0.40 0.25 0.20 0.21 0.19 11.23%
  YoY % 89.47% -52.50% 60.00% 25.00% -4.76% 10.53% -
  Horiz. % 189.47% 100.00% 210.53% 131.58% 105.26% 110.53% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 -
Price 0.5150 0.3500 0.5100 0.4400 0.3100 0.4000 0.4100 -
P/RPS 0.91 0.43 0.52 0.67 0.45 0.95 1.09 -2.96%
  YoY % 111.63% -17.31% -22.39% 48.89% -52.63% -12.84% -
  Horiz. % 83.49% 39.45% 47.71% 61.47% 41.28% 87.16% 100.00%
P/EPS 76.21 -2.98 80.31 2.08 8.21 -500.00 13.31 33.72%
  YoY % 2,657.38% -103.71% 3,761.06% -74.67% 101.64% -3,856.57% -
  Horiz. % 572.58% -22.39% 603.38% 15.63% 61.68% -3,756.57% 100.00%
EY 1.31 -33.52 1.25 47.96 12.18 -0.20 7.51 -25.23%
  YoY % 103.91% -2,781.60% -97.39% 293.76% 6,190.00% -102.66% -
  Horiz. % 17.44% -446.34% 16.64% 638.62% 162.18% -2.66% 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 0.35 0.23 0.31 0.25 0.17 0.23 0.21 8.88%
  YoY % 52.17% -25.81% 24.00% 47.06% -26.09% 9.52% -
  Horiz. % 166.67% 109.52% 147.62% 119.05% 80.95% 109.52% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!

TOP ARTICLES

1. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS