Highlights

[PASDEC] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -421.07%    YoY -     -120.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 249,780 118,840 123,268 69,852 94,492 70,748 85,260 19.61%
  YoY % 110.18% -3.59% 76.47% -26.08% 33.56% -17.02% -
  Horiz. % 292.96% 139.39% 144.58% 81.93% 110.83% 82.98% 100.00%
PBT 17,076 13,516 40,176 760 17,680 1,296 25,412 -6.41%
  YoY % 26.34% -66.36% 5,186.32% -95.70% 1,264.20% -94.90% -
  Horiz. % 67.20% 53.19% 158.10% 2.99% 69.57% 5.10% 100.00%
Tax -5,228 -4,884 -1,448 -4,112 -1,488 -2,920 -1,764 19.84%
  YoY % -7.04% -237.29% 64.79% -176.34% 49.04% -65.53% -
  Horiz. % 296.37% 276.87% 82.09% 233.11% 84.35% 165.53% 100.00%
NP 11,848 8,632 38,728 -3,352 16,192 -1,624 23,648 -10.88%
  YoY % 37.26% -77.71% 1,255.37% -120.70% 1,097.04% -106.87% -
  Horiz. % 50.10% 36.50% 163.77% -14.17% 68.47% -6.87% 100.00%
NP to SH 11,048 956 38,040 -3,352 16,684 -492 24,924 -12.68%
  YoY % 1,055.65% -97.49% 1,234.84% -120.09% 3,491.06% -101.97% -
  Horiz. % 44.33% 3.84% 152.62% -13.45% 66.94% -1.97% 100.00%
Tax Rate 30.62 % 36.13 % 3.60 % 541.05 % 8.42 % 225.31 % 6.94 % 28.05%
  YoY % -15.25% 903.61% -99.33% 6,325.77% -96.26% 3,146.54% -
  Horiz. % 441.21% 520.61% 51.87% 7,796.11% 121.33% 3,246.54% 100.00%
Total Cost 237,932 110,208 84,540 73,204 78,300 72,372 61,612 25.24%
  YoY % 115.89% 30.36% 15.49% -6.51% 8.19% 17.46% -
  Horiz. % 386.18% 178.87% 137.21% 118.81% 127.09% 117.46% 100.00%
Net Worth 346,043 368,700 374,879 202,500 394,386 348,500 359,876 -0.65%
  YoY % -6.15% -1.65% 85.13% -48.65% 13.17% -3.16% -
  Horiz. % 96.16% 102.45% 104.17% 56.27% 109.59% 96.84% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 346,043 368,700 374,879 202,500 394,386 348,500 359,876 -0.65%
  YoY % -6.15% -1.65% 85.13% -48.65% 13.17% -3.16% -
  Horiz. % 96.16% 102.45% 104.17% 56.27% 109.59% 96.84% 100.00%
NOSH 205,978 205,978 205,978 202,500 206,485 205,000 205,643 0.03%
  YoY % 0.00% 0.00% 1.72% -1.93% 0.72% -0.31% -
  Horiz. % 100.16% 100.16% 100.16% 98.47% 100.41% 99.69% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.74 % 7.26 % 31.42 % -4.80 % 17.14 % -2.30 % 27.74 % -25.50%
  YoY % -34.71% -76.89% 754.58% -128.00% 845.22% -108.29% -
  Horiz. % 17.09% 26.17% 113.27% -17.30% 61.79% -8.29% 100.00%
ROE 3.19 % 0.26 % 10.15 % -1.66 % 4.23 % -0.14 % 6.93 % -12.12%
  YoY % 1,126.92% -97.44% 711.45% -139.24% 3,121.43% -102.02% -
  Horiz. % 46.03% 3.75% 146.46% -23.95% 61.04% -2.02% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 121.27 57.70 59.85 34.49 45.76 34.51 41.46 19.58%
  YoY % 110.17% -3.59% 73.53% -24.63% 32.60% -16.76% -
  Horiz. % 292.50% 139.17% 144.36% 83.19% 110.37% 83.24% 100.00%
EPS 5.36 0.48 18.48 -1.64 8.08 -0.24 12.12 -12.71%
  YoY % 1,016.67% -97.40% 1,226.83% -120.30% 3,466.67% -101.98% -
  Horiz. % 44.22% 3.96% 152.48% -13.53% 66.67% -1.98% 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 1.6800 1.7900 1.8200 1.0000 1.9100 1.7000 1.7500 -0.68%
  YoY % -6.15% -1.65% 82.00% -47.64% 12.35% -2.86% -
  Horiz. % 96.00% 102.29% 104.00% 57.14% 109.14% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 62.39 29.68 30.79 17.45 23.60 17.67 21.30 19.61%
  YoY % 110.21% -3.61% 76.45% -26.06% 33.56% -17.04% -
  Horiz. % 292.91% 139.34% 144.55% 81.92% 110.80% 82.96% 100.00%
EPS 2.76 0.24 9.50 -0.84 4.17 -0.12 6.23 -12.68%
  YoY % 1,050.00% -97.47% 1,230.95% -120.14% 3,575.00% -101.93% -
  Horiz. % 44.30% 3.85% 152.49% -13.48% 66.93% -1.93% 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 0.8643 0.9209 0.9363 0.5058 0.9851 0.8704 0.8989 -0.65%
  YoY % -6.15% -1.64% 85.11% -48.65% 13.18% -3.17% -
  Horiz. % 96.15% 102.45% 104.16% 56.27% 109.59% 96.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.5450 0.3300 0.4000 0.4100 0.3100 0.2600 0.4000 -
P/RPS 0.45 0.57 0.67 1.19 0.68 0.75 0.96 -11.86%
  YoY % -21.05% -14.93% -43.70% 75.00% -9.33% -21.87% -
  Horiz. % 46.88% 59.38% 69.79% 123.96% 70.83% 78.12% 100.00%
P/EPS 10.16 71.10 2.17 -24.77 3.84 -108.33 3.30 20.60%
  YoY % -85.71% 3,176.50% 108.76% -745.05% 103.54% -3,382.73% -
  Horiz. % 307.88% 2,154.55% 65.76% -750.61% 116.36% -3,282.73% 100.00%
EY 9.84 1.41 46.17 -4.04 26.06 -0.92 30.30 -17.09%
  YoY % 597.87% -96.95% 1,242.82% -115.50% 2,932.61% -103.04% -
  Horiz. % 32.48% 4.65% 152.38% -13.33% 86.01% -3.04% 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 0.32 0.18 0.22 0.41 0.16 0.15 0.23 5.66%
  YoY % 77.78% -18.18% -46.34% 156.25% 6.67% -34.78% -
  Horiz. % 139.13% 78.26% 95.65% 178.26% 69.57% 65.22% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 27/05/13 31/05/12 30/05/11 31/05/10 28/05/09 29/05/08 -
Price 0.5750 0.3700 0.2800 0.4600 0.3100 0.3500 0.4000 -
P/RPS 0.47 0.64 0.47 1.33 0.68 1.01 0.96 -11.22%
  YoY % -26.56% 36.17% -64.66% 95.59% -32.67% 5.21% -
  Horiz. % 48.96% 66.67% 48.96% 138.54% 70.83% 105.21% 100.00%
P/EPS 10.72 79.72 1.52 -27.79 3.84 -145.83 3.30 21.69%
  YoY % -86.55% 5,144.74% 105.47% -823.70% 102.63% -4,519.09% -
  Horiz. % 324.85% 2,415.76% 46.06% -842.12% 116.36% -4,419.09% 100.00%
EY 9.33 1.25 65.96 -3.60 26.06 -0.69 30.30 -17.82%
  YoY % 646.40% -98.10% 1,932.22% -113.81% 3,876.81% -102.28% -
  Horiz. % 30.79% 4.13% 217.69% -11.88% 86.01% -2.28% 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 0.34 0.21 0.15 0.46 0.16 0.21 0.23 6.73%
  YoY % 61.90% 40.00% -67.39% 187.50% -23.81% -8.70% -
  Horiz. % 147.83% 91.30% 65.22% 200.00% 69.57% 91.30% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+0.015 

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