Highlights

[PASDEC] YoY Quarter Result on 2009-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     101.07%    YoY -     101.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 46,177 20,015 14,487 26,096 32,336 56,163 17,587 17.44%
  YoY % 130.71% 38.16% -44.49% -19.30% -42.42% 219.34% -
  Horiz. % 262.56% 113.81% 82.37% 148.38% 183.86% 319.34% 100.00%
PBT 5,165 -103 -2,849 464 -3,253 24,165 996 31.53%
  YoY % 5,114.56% 96.38% -714.01% 114.26% -113.46% 2,326.20% -
  Horiz. % 518.57% -10.34% -286.04% 46.59% -326.61% 2,426.20% 100.00%
Tax -4,044 -271 351 -734 817 -5,512 119 -
  YoY % -1,392.25% -177.21% 147.82% -189.84% 114.82% -4,731.93% -
  Horiz. % -3,398.32% -227.73% 294.96% -616.81% 686.55% -4,631.93% 100.00%
NP 1,121 -374 -2,498 -270 -2,436 18,653 1,115 0.09%
  YoY % 399.73% 85.03% -825.19% 88.92% -113.06% 1,572.91% -
  Horiz. % 100.54% -33.54% -224.04% -24.22% -218.48% 1,672.91% 100.00%
NP to SH 887 -348 -2,043 24 -2,320 15,874 1,273 -5.84%
  YoY % 354.89% 82.97% -8,612.50% 101.03% -114.62% 1,146.98% -
  Horiz. % 69.68% -27.34% -160.49% 1.89% -182.25% 1,246.98% 100.00%
Tax Rate 78.30 % - % - % 158.19 % - % 22.81 % -11.95 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 290.88% -
  Horiz. % -655.23% 0.00% 0.00% -1,323.77% 0.00% -190.88% 100.00%
Total Cost 45,056 20,389 16,985 26,366 34,772 37,510 16,472 18.24%
  YoY % 120.98% 20.04% -35.58% -24.17% -7.30% 127.72% -
  Horiz. % 273.53% 123.78% 103.11% 160.07% 211.10% 227.72% 100.00%
Net Worth 372,820 371,925 398,281 405,600 357,238 368,540 326,462 2.24%
  YoY % 0.24% -6.62% -1.80% 13.54% -3.07% 12.89% -
  Horiz. % 114.20% 113.93% 122.00% 124.24% 109.43% 112.89% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 372,820 371,925 398,281 405,600 357,238 368,540 326,462 2.24%
  YoY % 0.24% -6.62% -1.80% 13.54% -3.07% 12.89% -
  Horiz. % 114.20% 113.93% 122.00% 124.24% 109.43% 112.89% 100.00%
NOSH 205,978 217,500 206,363 240,000 205,309 205,888 205,322 0.05%
  YoY % -5.30% 5.40% -14.02% 16.90% -0.28% 0.28% -
  Horiz. % 100.32% 105.93% 100.51% 116.89% 99.99% 100.28% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.43 % -1.87 % -17.24 % -1.03 % -7.53 % 33.21 % 6.34 % -14.76%
  YoY % 229.95% 89.15% -1,573.79% 86.32% -122.67% 423.82% -
  Horiz. % 38.33% -29.50% -271.92% -16.25% -118.77% 523.82% 100.00%
ROE 0.24 % -0.09 % -0.51 % 0.01 % -0.65 % 4.31 % 0.39 % -7.77%
  YoY % 366.67% 82.35% -5,200.00% 101.54% -115.08% 1,005.13% -
  Horiz. % 61.54% -23.08% -130.77% 2.56% -166.67% 1,105.13% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.42 9.20 7.02 10.87 15.75 27.28 8.57 17.37%
  YoY % 143.70% 31.05% -35.42% -30.98% -42.27% 218.32% -
  Horiz. % 261.61% 107.35% 81.91% 126.84% 183.78% 318.32% 100.00%
EPS 0.43 -0.16 -0.99 0.01 -1.13 7.71 0.62 -5.91%
  YoY % 368.75% 83.84% -10,000.00% 100.88% -114.66% 1,143.55% -
  Horiz. % 69.35% -25.81% -159.68% 1.61% -182.26% 1,243.55% 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 1.8100 1.7100 1.9300 1.6900 1.7400 1.7900 1.5900 2.18%
  YoY % 5.85% -11.40% 14.20% -2.87% -2.79% 12.58% -
  Horiz. % 113.84% 107.55% 121.38% 106.29% 109.43% 112.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.53 5.00 3.62 6.52 8.08 14.03 4.39 17.44%
  YoY % 130.60% 38.12% -44.48% -19.31% -42.41% 219.59% -
  Horiz. % 262.64% 113.90% 82.46% 148.52% 184.05% 319.59% 100.00%
EPS 0.22 -0.09 -0.51 0.01 -0.58 3.96 0.32 -6.05%
  YoY % 344.44% 82.35% -5,200.00% 101.72% -114.65% 1,137.50% -
  Horiz. % 68.75% -28.13% -159.38% 3.12% -181.25% 1,237.50% 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 0.9312 0.9290 0.9948 1.0131 0.8923 0.9205 0.8154 2.24%
  YoY % 0.24% -6.61% -1.81% 13.54% -3.06% 12.89% -
  Horiz. % 114.20% 113.93% 122.00% 124.25% 109.43% 112.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3700 0.3600 0.3600 0.3900 0.3500 0.6200 0.3400 -
P/RPS 1.65 3.91 5.13 3.59 2.22 2.27 3.97 -13.60%
  YoY % -57.80% -23.78% 42.90% 61.71% -2.20% -42.82% -
  Horiz. % 41.56% 98.49% 129.22% 90.43% 55.92% 57.18% 100.00%
P/EPS 85.92 -225.00 -36.36 3,900.00 -30.97 8.04 54.84 7.76%
  YoY % 138.19% -518.81% -100.93% 12,692.83% -485.20% -85.34% -
  Horiz. % 156.67% -410.28% -66.30% 7,111.60% -56.47% 14.66% 100.00%
EY 1.16 -0.44 -2.75 0.03 -3.23 12.44 1.82 -7.23%
  YoY % 363.64% 84.00% -9,266.67% 100.93% -125.96% 583.52% -
  Horiz. % 63.74% -24.18% -151.10% 1.65% -177.47% 683.52% 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 0.20 0.21 0.19 0.23 0.20 0.35 0.21 -0.81%
  YoY % -4.76% 10.53% -17.39% 15.00% -42.86% 66.67% -
  Horiz. % 95.24% 100.00% 90.48% 109.52% 95.24% 166.67% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 02/12/10 25/11/09 28/11/08 27/11/07 29/11/06 -
Price 0.3100 0.4000 0.4100 0.4000 0.3000 0.4700 0.4000 -
P/RPS 1.38 4.35 5.84 3.68 1.90 1.72 4.67 -18.37%
  YoY % -68.28% -25.51% 58.70% 93.68% 10.47% -63.17% -
  Horiz. % 29.55% 93.15% 125.05% 78.80% 40.69% 36.83% 100.00%
P/EPS 71.99 -250.00 -41.41 4,000.00 -26.55 6.10 64.52 1.84%
  YoY % 128.80% -503.72% -101.04% 15,165.91% -535.25% -90.55% -
  Horiz. % 111.58% -387.48% -64.18% 6,199.63% -41.15% 9.45% 100.00%
EY 1.39 -0.40 -2.41 0.03 -3.77 16.40 1.55 -1.80%
  YoY % 447.50% 83.40% -8,133.33% 100.80% -122.99% 958.06% -
  Horiz. % 89.68% -25.81% -155.48% 1.94% -243.23% 1,058.06% 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 0.17 0.23 0.21 0.24 0.17 0.26 0.25 -6.22%
  YoY % -26.09% 9.52% -12.50% 41.18% -34.62% 4.00% -
  Horiz. % 68.00% 92.00% 84.00% 96.00% 68.00% 104.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+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