Highlights

[PASDEC] YoY 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 -     -37.14%    YoY -     216.59%
Quarter Report


View:


Show?  YoY % Horiz. %

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 38,839 29,932 31,752 19,747 8,413 26,614 8,469 28.87%
  YoY % 29.76% -5.73% 60.79% 134.72% -68.39% 214.25% -
  Horiz. % 458.60% 353.43% 374.92% 233.17% 99.34% 314.25% 100.00%
PBT -283 -3,573 184 2,877 -2,799 3,431 25,637 -
  YoY % 92.08% -2,041.85% -93.60% 202.79% -181.58% -86.62% -
  Horiz. % -1.10% -13.94% 0.72% 11.22% -10.92% 13.38% 100.00%
Tax -1,497 -824 870 -117 -448 -582 589 -
  YoY % -81.67% -194.71% 843.59% 73.88% 23.02% -198.81% -
  Horiz. % -254.16% -139.90% 147.71% -19.86% -76.06% -98.81% 100.00%
NP -1,780 -4,397 1,054 2,760 -3,247 2,849 26,226 -
  YoY % 59.52% -517.17% -61.81% 185.00% -213.97% -89.14% -
  Horiz. % -6.79% -16.77% 4.02% 10.52% -12.38% 10.86% 100.00%
NP to SH -179 -4,565 1,054 2,622 -2,249 3,161 26,474 -
  YoY % 96.08% -533.11% -59.80% 216.59% -171.15% -88.06% -
  Horiz. % -0.68% -17.24% 3.98% 9.90% -8.50% 11.94% 100.00%
Tax Rate - % - % -472.83 % 4.07 % - % 16.96 % -2.30 % -
  YoY % 0.00% 0.00% -11,717.44% 0.00% 0.00% 837.39% -
  Horiz. % 0.00% 0.00% 20,557.83% -176.96% 0.00% -737.39% 100.00%
Total Cost 40,619 34,329 30,698 16,987 11,660 23,765 -17,757 -
  YoY % 18.32% 11.83% 80.71% 45.69% -50.94% 233.83% -
  Horiz. % -228.75% -193.33% -172.88% -95.66% -65.66% -133.83% 100.00%
Net Worth 366,640 376,939 180,000 400,526 346,634 363,618 354,360 0.57%
  YoY % -2.73% 109.41% -55.06% 15.55% -4.67% 2.61% -
  Horiz. % 103.47% 106.37% 50.80% 113.03% 97.82% 102.61% 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 366,640 376,939 180,000 400,526 346,634 363,618 354,360 0.57%
  YoY % -2.73% 109.41% -55.06% 15.55% -4.67% 2.61% -
  Horiz. % 103.47% 106.37% 50.80% 113.03% 97.82% 102.61% 100.00%
NOSH 205,978 205,978 180,000 206,456 206,330 206,601 206,023 -0.00%
  YoY % 0.00% 14.43% -12.81% 0.06% -0.13% 0.28% -
  Horiz. % 99.98% 99.98% 87.37% 100.21% 100.15% 100.28% 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 -4.58 % -14.69 % 3.32 % 13.98 % -38.60 % 10.70 % 309.67 % -
  YoY % 68.82% -542.47% -76.25% 136.22% -460.75% -96.54% -
  Horiz. % -1.48% -4.74% 1.07% 4.51% -12.46% 3.46% 100.00%
ROE -0.05 % -1.21 % 0.59 % 0.65 % -0.65 % 0.87 % 7.47 % -
  YoY % 95.87% -305.08% -9.23% 200.00% -174.71% -88.35% -
  Horiz. % -0.67% -16.20% 7.90% 8.70% -8.70% 11.65% 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 18.86 14.53 17.64 9.56 4.08 12.88 4.11 28.88%
  YoY % 29.80% -17.63% 84.52% 134.31% -68.32% 213.38% -
  Horiz. % 458.88% 353.53% 429.20% 232.60% 99.27% 313.38% 100.00%
EPS -0.09 -2.22 0.51 1.27 -1.09 1.53 12.85 -
  YoY % 95.95% -535.29% -59.84% 216.51% -171.24% -88.09% -
  Horiz. % -0.70% -17.28% 3.97% 9.88% -8.48% 11.91% 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 1.0000 1.9400 1.6800 1.7600 1.7200 0.57%
  YoY % -2.73% 83.00% -48.45% 15.48% -4.55% 2.33% -
  Horiz. % 103.49% 106.40% 58.14% 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 9.70 7.48 7.93 4.93 2.10 6.65 2.12 28.82%
  YoY % 29.68% -5.67% 60.85% 134.76% -68.42% 213.68% -
  Horiz. % 457.55% 352.83% 374.06% 232.55% 99.06% 313.68% 100.00%
EPS -0.04 -1.14 0.26 0.65 -0.56 0.79 6.61 -
  YoY % 96.49% -538.46% -60.00% 216.07% -170.89% -88.05% -
  Horiz. % -0.61% -17.25% 3.93% 9.83% -8.47% 11.95% 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 0.4496 1.0004 0.8658 0.9082 0.8851 0.57%
  YoY % -2.73% 109.41% -55.06% 15.55% -4.67% 2.61% -
  Horiz. % 103.47% 106.37% 50.80% 113.03% 97.82% 102.61% 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 2.12 2.34 2.72 4.18 8.34 2.95 14.60 -27.48%
  YoY % -9.40% -13.97% -34.93% -49.88% 182.71% -79.79% -
  Horiz. % 14.52% 16.03% 18.63% 28.63% 57.12% 20.21% 100.00%
P/EPS -460.29 -15.34 81.97 31.50 -31.19 24.84 4.67 -
  YoY % -2,900.59% -118.71% 160.22% 200.99% -225.56% 431.91% -
  Horiz. % -9,856.32% -328.48% 1,755.25% 674.52% -667.88% 531.91% 100.00%
EY -0.22 -6.52 1.22 3.18 -3.21 4.03 21.42 -
  YoY % 96.63% -634.43% -61.64% 199.07% -179.65% -81.19% -
  Horiz. % -1.03% -30.44% 5.70% 14.85% -14.99% 18.81% 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 0.48 0.21 0.20 0.22 0.35 -7.44%
  YoY % 15.79% -60.42% 128.57% 5.00% -9.09% -37.14% -
  Horiz. % 62.86% 54.29% 137.14% 60.00% 57.14% 62.86% 100.00%
Price Multiplier on Announcement Date
30/06/13 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 2.02 2.68 2.10 3.55 9.81 2.72 14.84 -28.26%
  YoY % -24.63% 27.62% -40.85% -63.81% 260.66% -81.67% -
  Horiz. % 13.61% 18.06% 14.15% 23.92% 66.11% 18.33% 100.00%
P/EPS -437.27 -17.60 63.19 26.77 -36.70 22.88 4.75 -
  YoY % -2,384.49% -127.85% 136.05% 172.94% -260.40% 381.68% -
  Horiz. % -9,205.68% -370.53% 1,330.32% 563.58% -772.63% 481.68% 100.00%
EY -0.23 -5.68 1.58 3.74 -2.73 4.37 21.07 -
  YoY % 95.95% -459.49% -57.75% 237.00% -162.47% -79.26% -
  Horiz. % -1.09% -26.96% 7.50% 17.75% -12.96% 20.74% 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 0.37 0.18 0.24 0.20 0.35 -8.15%
  YoY % 0.00% -43.24% 105.56% -25.00% 20.00% -42.86% -
  Horiz. % 60.00% 60.00% 105.71% 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.
 


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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS