Highlights

[PASDEC] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     62.86%    YoY -     377.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 68,549 60,749 49,215 43,370 26,100 47,928 28,778 15.55%
  YoY % 12.84% 23.44% 13.48% 66.17% -45.54% 66.54% -
  Horiz. % 238.20% 211.10% 171.02% 150.71% 90.69% 166.54% 100.00%
PBT 3,096 6,471 374 7,297 -2,476 9,783 28,512 -30.91%
  YoY % -52.16% 1,630.21% -94.87% 394.71% -125.31% -65.69% -
  Horiz. % 10.86% 22.70% 1.31% 25.59% -8.68% 34.31% 100.00%
Tax -2,718 -1,186 -158 -489 -1,252 -1,022 -273 46.62%
  YoY % -129.17% -650.63% 67.69% 60.94% -22.50% -274.36% -
  Horiz. % 995.60% 434.43% 57.88% 179.12% 458.61% 374.36% 100.00%
NP 378 5,285 216 6,808 -3,728 8,761 28,239 -51.24%
  YoY % -92.85% 2,346.76% -96.83% 282.62% -142.55% -68.98% -
  Horiz. % 1.34% 18.72% 0.76% 24.11% -13.20% 31.02% 100.00%
NP to SH 60 4,945 216 6,793 -2,448 9,393 28,721 -64.21%
  YoY % -98.79% 2,189.35% -96.82% 377.49% -126.06% -67.30% -
  Horiz. % 0.21% 17.22% 0.75% 23.65% -8.52% 32.70% 100.00%
Tax Rate 87.79 % 18.33 % 42.25 % 6.70 % - % 10.45 % 0.96 % 112.11%
  YoY % 378.94% -56.62% 530.60% 0.00% 0.00% 988.54% -
  Horiz. % 9,144.79% 1,909.38% 4,401.04% 697.92% 0.00% 1,088.54% 100.00%
Total Cost 68,171 55,464 48,999 36,562 29,828 39,167 539 123.88%
  YoY % 22.91% 13.19% 34.02% 22.58% -23.84% 7,166.60% -
  Horiz. % 12,647.68% 10,290.17% 9,090.72% 6,783.30% 5,533.95% 7,266.60% 100.00%
Net Worth 366,640 376,939 388,799 399,346 345,599 362,536 354,376 0.57%
  YoY % -2.73% -3.05% -2.64% 15.55% -4.67% 2.30% -
  Horiz. % 103.46% 106.37% 109.71% 112.69% 97.52% 102.30% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 366,640 376,939 388,799 399,346 345,599 362,536 354,376 0.57%
  YoY % -2.73% -3.05% -2.64% 15.55% -4.67% 2.30% -
  Horiz. % 103.46% 106.37% 109.71% 112.69% 97.52% 102.30% 100.00%
NOSH 205,978 205,978 215,999 205,848 205,714 205,986 206,033 -0.00%
  YoY % 0.00% -4.64% 4.93% 0.07% -0.13% -0.02% -
  Horiz. % 99.97% 99.97% 104.84% 99.91% 99.85% 99.98% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.55 % 8.70 % 0.44 % 15.70 % -14.28 % 18.28 % 98.13 % -57.82%
  YoY % -93.68% 1,877.27% -97.20% 209.94% -178.12% -81.37% -
  Horiz. % 0.56% 8.87% 0.45% 16.00% -14.55% 18.63% 100.00%
ROE 0.02 % 1.31 % 0.06 % 1.70 % -0.71 % 2.59 % 8.10 % -63.20%
  YoY % -98.47% 2,083.33% -96.47% 339.44% -127.41% -68.02% -
  Horiz. % 0.25% 16.17% 0.74% 20.99% -8.77% 31.98% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.28 29.49 22.78 21.07 12.69 23.27 13.97 15.55%
  YoY % 12.85% 29.46% 8.12% 66.04% -45.47% 66.57% -
  Horiz. % 238.22% 211.10% 163.06% 150.82% 90.84% 166.57% 100.00%
EPS 0.03 2.40 0.10 3.30 -1.19 4.56 13.94 -64.03%
  YoY % -98.75% 2,300.00% -96.97% 377.31% -126.10% -67.29% -
  Horiz. % 0.22% 17.22% 0.72% 23.67% -8.54% 32.71% 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 1.7800 1.8300 1.8000 1.9400 1.6800 1.7600 1.7200 0.57%
  YoY % -2.73% 1.67% -7.22% 15.48% -4.55% 2.33% -
  Horiz. % 103.49% 106.40% 104.65% 112.79% 97.67% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 17.12 15.17 12.29 10.83 6.52 11.97 7.19 15.54%
  YoY % 12.85% 23.43% 13.48% 66.10% -45.53% 66.48% -
  Horiz. % 238.11% 210.99% 170.93% 150.63% 90.68% 166.48% 100.00%
EPS 0.01 1.24 0.05 1.70 -0.61 2.35 7.17 -66.54%
  YoY % -99.19% 2,380.00% -97.06% 378.69% -125.96% -67.22% -
  Horiz. % 0.14% 17.29% 0.70% 23.71% -8.51% 32.78% 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 0.9158 0.9415 0.9711 0.9974 0.8632 0.9055 0.8851 0.57%
  YoY % -2.73% -3.05% -2.64% 15.55% -4.67% 2.30% -
  Horiz. % 103.47% 106.37% 109.72% 112.69% 97.53% 102.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.4000 0.3400 0.4800 0.4000 0.3400 0.3800 0.6000 -
P/RPS 1.20 1.15 2.11 1.90 2.68 1.63 4.30 -19.15%
  YoY % 4.35% -45.50% 11.05% -29.10% 64.42% -62.09% -
  Horiz. % 27.91% 26.74% 49.07% 44.19% 62.33% 37.91% 100.00%
P/EPS 1,373.19 14.16 480.00 12.12 -28.57 8.33 4.30 161.21%
  YoY % 9,597.67% -97.05% 3,860.40% 142.42% -442.98% 93.72% -
  Horiz. % 31,934.65% 329.30% 11,162.79% 281.86% -664.42% 193.72% 100.00%
EY 0.07 7.06 0.21 8.25 -3.50 12.00 23.23 -61.96%
  YoY % -99.01% 3,261.90% -97.45% 335.71% -129.17% -48.34% -
  Horiz. % 0.30% 30.39% 0.90% 35.51% -15.07% 51.66% 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 0.22 0.19 0.27 0.21 0.20 0.22 0.35 -7.44%
  YoY % 15.79% -29.63% 28.57% 5.00% -9.09% -37.14% -
  Horiz. % 62.86% 54.29% 77.14% 60.00% 57.14% 62.86% 100.00%
Price Multiplier on Announcement Date
30/06/01 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 23/08/11 26/08/10 27/08/09 29/08/08 29/08/07 -
Price 0.3800 0.3900 0.3700 0.3400 0.4000 0.3500 0.6100 -
P/RPS 1.14 1.32 1.62 1.61 3.15 1.50 4.37 -20.05%
  YoY % -13.64% -18.52% 0.62% -48.89% 110.00% -65.68% -
  Horiz. % 26.09% 30.21% 37.07% 36.84% 72.08% 34.32% 100.00%
P/EPS 1,304.53 16.24 370.00 10.30 -33.61 7.68 4.38 158.20%
  YoY % 7,932.82% -95.61% 3,492.23% 130.65% -537.63% 75.34% -
  Horiz. % 29,783.79% 370.78% 8,447.49% 235.16% -767.35% 175.34% 100.00%
EY 0.08 6.16 0.27 9.71 -2.98 13.03 22.85 -61.00%
  YoY % -98.70% 2,181.48% -97.22% 425.84% -122.87% -42.98% -
  Horiz. % 0.35% 26.96% 1.18% 42.49% -13.04% 57.02% 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 0.21 0.21 0.21 0.18 0.24 0.20 0.35 -8.15%
  YoY % 0.00% 0.00% 16.67% -25.00% 20.00% -42.86% -
  Horiz. % 60.00% 60.00% 60.00% 51.43% 68.57% 57.14% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS