Highlights

[PASDEC] YoY Quarter Result on 2012-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -148.00%    YoY -     -533.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 43,844 50,304 38,839 29,932 31,752 19,747 8,413 31.66%
  YoY % -12.84% 29.52% 29.76% -5.73% 60.79% 134.72% -
  Horiz. % 521.15% 597.93% 461.65% 355.78% 377.42% 234.72% 100.00%
PBT -8,136 187 -283 -3,573 184 2,877 -2,799 19.45%
  YoY % -4,450.80% 166.08% 92.08% -2,041.85% -93.60% 202.79% -
  Horiz. % 290.68% -6.68% 10.11% 127.65% -6.57% -102.79% 100.00%
Tax -3,249 -1,311 -1,497 -824 870 -117 -448 39.11%
  YoY % -147.83% 12.42% -81.67% -194.71% 843.59% 73.88% -
  Horiz. % 725.22% 292.63% 334.15% 183.93% -194.20% 26.12% 100.00%
NP -11,385 -1,124 -1,780 -4,397 1,054 2,760 -3,247 23.24%
  YoY % -912.90% 36.85% 59.52% -517.17% -61.81% 185.00% -
  Horiz. % 350.63% 34.62% 54.82% 135.42% -32.46% -85.00% 100.00%
NP to SH -10,880 -1,082 -179 -4,565 1,054 2,622 -2,249 30.03%
  YoY % -905.55% -504.47% 96.08% -533.11% -59.80% 216.59% -
  Horiz. % 483.77% 48.11% 7.96% 202.98% -46.87% -116.59% 100.00%
Tax Rate - % 701.07 % - % - % -472.83 % 4.07 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -11,717.44% 0.00% -
  Horiz. % 0.00% 17,225.31% 0.00% 0.00% -11,617.44% 100.00% -
Total Cost 55,229 51,428 40,619 34,329 30,698 16,987 11,660 29.58%
  YoY % 7.39% 26.61% 18.32% 11.83% 80.71% 45.69% -
  Horiz. % 473.66% 441.06% 348.36% 294.42% 263.28% 145.69% 100.00%
Net Worth 327,505 343,983 366,640 376,939 180,000 400,526 346,634 -0.94%
  YoY % -4.79% -6.18% -2.73% 109.41% -55.06% 15.55% -
  Horiz. % 94.48% 99.24% 105.77% 108.74% 51.93% 115.55% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 327,505 343,983 366,640 376,939 180,000 400,526 346,634 -0.94%
  YoY % -4.79% -6.18% -2.73% 109.41% -55.06% 15.55% -
  Horiz. % 94.48% 99.24% 105.77% 108.74% 51.93% 115.55% 100.00%
NOSH 205,978 205,978 205,978 205,978 180,000 206,456 206,330 -0.03%
  YoY % 0.00% 0.00% 0.00% 14.43% -12.81% 0.06% -
  Horiz. % 99.83% 99.83% 99.83% 99.83% 87.24% 100.06% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -25.97 % -2.23 % -4.58 % -14.69 % 3.32 % 13.98 % -38.60 % -6.39%
  YoY % -1,064.57% 51.31% 68.82% -542.47% -76.25% 136.22% -
  Horiz. % 67.28% 5.78% 11.87% 38.06% -8.60% -36.22% 100.00%
ROE -3.32 % -0.31 % -0.05 % -1.21 % 0.59 % 0.65 % -0.65 % 31.22%
  YoY % -970.97% -520.00% 95.87% -305.08% -9.23% 200.00% -
  Horiz. % 510.77% 47.69% 7.69% 186.15% -90.77% -100.00% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.29 24.42 18.86 14.53 17.64 9.56 4.08 31.68%
  YoY % -12.82% 29.48% 29.80% -17.63% 84.52% 134.31% -
  Horiz. % 521.81% 598.53% 462.25% 356.13% 432.35% 234.31% 100.00%
EPS -5.28 -0.52 -0.09 -2.22 0.51 1.27 -1.09 30.06%
  YoY % -915.38% -477.78% 95.95% -535.29% -59.84% 216.51% -
  Horiz. % 484.40% 47.71% 8.26% 203.67% -46.79% -116.51% 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 1.5900 1.6700 1.7800 1.8300 1.0000 1.9400 1.6800 -0.91%
  YoY % -4.79% -6.18% -2.73% 83.00% -48.45% 15.48% -
  Horiz. % 94.64% 99.40% 105.95% 108.93% 59.52% 115.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.95 12.56 9.70 7.48 7.93 4.93 2.10 31.67%
  YoY % -12.82% 29.48% 29.68% -5.67% 60.85% 134.76% -
  Horiz. % 521.43% 598.10% 461.90% 356.19% 377.62% 234.76% 100.00%
EPS -2.72 -0.27 -0.04 -1.14 0.26 0.65 -0.56 30.12%
  YoY % -907.41% -575.00% 96.49% -538.46% -60.00% 216.07% -
  Horiz. % 485.71% 48.21% 7.14% 203.57% -46.43% -116.07% 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 0.8180 0.8592 0.9158 0.9415 0.4496 1.0004 0.8658 -0.94%
  YoY % -4.80% -6.18% -2.73% 109.41% -55.06% 15.55% -
  Horiz. % 94.48% 99.24% 105.78% 108.74% 51.93% 115.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.4100 0.7950 0.4000 0.3400 0.4800 0.4000 0.3400 -
P/RPS 1.93 3.26 2.12 2.34 2.72 4.18 8.34 -21.64%
  YoY % -40.80% 53.77% -9.40% -13.97% -34.93% -49.88% -
  Horiz. % 23.14% 39.09% 25.42% 28.06% 32.61% 50.12% 100.00%
P/EPS -7.76 -151.34 -460.29 -15.34 81.97 31.50 -31.19 -20.69%
  YoY % 94.87% 67.12% -2,900.59% -118.71% 160.22% 200.99% -
  Horiz. % 24.88% 485.22% 1,475.76% 49.18% -262.81% -100.99% 100.00%
EY -12.88 -0.66 -0.22 -6.52 1.22 3.18 -3.21 26.04%
  YoY % -1,851.52% -200.00% 96.63% -634.43% -61.64% 199.07% -
  Horiz. % 401.25% 20.56% 6.85% 203.12% -38.01% -99.07% 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 0.26 0.48 0.22 0.19 0.48 0.21 0.20 4.47%
  YoY % -45.83% 118.18% 15.79% -60.42% 128.57% 5.00% -
  Horiz. % 130.00% 240.00% 110.00% 95.00% 240.00% 105.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 30/08/13 29/08/12 23/08/11 26/08/10 27/08/09 -
Price 0.3000 0.8250 0.3800 0.3900 0.3700 0.3400 0.4000 -
P/RPS 1.41 3.38 2.02 2.68 2.10 3.55 9.81 -27.61%
  YoY % -58.28% 67.33% -24.63% 27.62% -40.85% -63.81% -
  Horiz. % 14.37% 34.45% 20.59% 27.32% 21.41% 36.19% 100.00%
P/EPS -5.68 -157.05 -437.27 -17.60 63.19 26.77 -36.70 -26.72%
  YoY % 96.38% 64.08% -2,384.49% -127.85% 136.05% 172.94% -
  Horiz. % 15.48% 427.93% 1,191.47% 47.96% -172.18% -72.94% 100.00%
EY -17.61 -0.64 -0.23 -5.68 1.58 3.74 -2.73 36.42%
  YoY % -2,651.56% -178.26% 95.95% -459.49% -57.75% 237.00% -
  Horiz. % 645.05% 23.44% 8.42% 208.06% -57.88% -137.00% 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 0.19 0.49 0.21 0.21 0.37 0.18 0.24 -3.82%
  YoY % -61.22% 133.33% 0.00% -43.24% 105.56% -25.00% -
  Horiz. % 79.17% 204.17% 87.50% 87.50% 154.17% 75.00% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers