Highlights

[PASDEC] YoY Quarter Result on 2011-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -133.02%    YoY -     82.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 39,208 32,826 46,177 20,015 14,487 26,096 32,336 3.26%
  YoY % 19.44% -28.91% 130.71% 38.16% -44.49% -19.30% -
  Horiz. % 121.25% 101.52% 142.80% 61.90% 44.80% 80.70% 100.00%
PBT 438 29,571 5,165 -103 -2,849 464 -3,253 -
  YoY % -98.52% 472.53% 5,114.56% 96.38% -714.01% 114.26% -
  Horiz. % -13.46% -909.04% -158.78% 3.17% 87.58% -14.26% 100.00%
Tax -198 2,615 -4,044 -271 351 -734 817 -
  YoY % -107.57% 164.66% -1,392.25% -177.21% 147.82% -189.84% -
  Horiz. % -24.24% 320.07% -494.98% -33.17% 42.96% -89.84% 100.00%
NP 240 32,186 1,121 -374 -2,498 -270 -2,436 -
  YoY % -99.25% 2,771.19% 399.73% 85.03% -825.19% 88.92% -
  Horiz. % -9.85% -1,321.26% -46.02% 15.35% 102.55% 11.08% 100.00%
NP to SH -699 32,543 887 -348 -2,043 24 -2,320 -18.11%
  YoY % -102.15% 3,568.88% 354.89% 82.97% -8,612.50% 101.03% -
  Horiz. % 30.13% -1,402.72% -38.23% 15.00% 88.06% -1.03% 100.00%
Tax Rate 45.21 % -8.84 % 78.30 % - % - % 158.19 % - % -
  YoY % 611.43% -111.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.58% -5.59% 49.50% 0.00% 0.00% 100.00% -
Total Cost 38,968 640 45,056 20,389 16,985 26,366 34,772 1.92%
  YoY % 5,988.75% -98.58% 120.98% 20.04% -35.58% -24.17% -
  Horiz. % 112.07% 1.84% 129.58% 58.64% 48.85% 75.83% 100.00%
Net Worth 335,744 360,461 372,820 371,925 398,281 405,600 357,238 -1.03%
  YoY % -6.86% -3.31% 0.24% -6.62% -1.80% 13.54% -
  Horiz. % 93.98% 100.90% 104.36% 104.11% 111.49% 113.54% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 335,744 360,461 372,820 371,925 398,281 405,600 357,238 -1.03%
  YoY % -6.86% -3.31% 0.24% -6.62% -1.80% 13.54% -
  Horiz. % 93.98% 100.90% 104.36% 104.11% 111.49% 113.54% 100.00%
NOSH 205,978 205,978 205,978 217,500 206,363 240,000 205,309 0.05%
  YoY % 0.00% 0.00% -5.30% 5.40% -14.02% 16.90% -
  Horiz. % 100.33% 100.33% 100.33% 105.94% 100.51% 116.90% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.61 % 98.05 % 2.43 % -1.87 % -17.24 % -1.03 % -7.53 % -
  YoY % -99.38% 3,934.98% 229.95% 89.15% -1,573.79% 86.32% -
  Horiz. % -8.10% -1,302.12% -32.27% 24.83% 228.95% 13.68% 100.00%
ROE -0.21 % 9.03 % 0.24 % -0.09 % -0.51 % 0.01 % -0.65 % -17.16%
  YoY % -102.33% 3,662.50% 366.67% 82.35% -5,200.00% 101.54% -
  Horiz. % 32.31% -1,389.23% -36.92% 13.85% 78.46% -1.54% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.04 15.94 22.42 9.20 7.02 10.87 15.75 3.21%
  YoY % 19.45% -28.90% 143.70% 31.05% -35.42% -30.98% -
  Horiz. % 120.89% 101.21% 142.35% 58.41% 44.57% 69.02% 100.00%
EPS -0.34 15.80 0.43 -0.16 -0.99 0.01 -1.13 -18.13%
  YoY % -102.15% 3,574.42% 368.75% 83.84% -10,000.00% 100.88% -
  Horiz. % 30.09% -1,398.23% -38.05% 14.16% 87.61% -0.88% 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 1.6300 1.7500 1.8100 1.7100 1.9300 1.6900 1.7400 -1.08%
  YoY % -6.86% -3.31% 5.85% -11.40% 14.20% -2.87% -
  Horiz. % 93.68% 100.57% 104.02% 98.28% 110.92% 97.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.79 8.20 11.53 5.00 3.62 6.52 8.08 3.25%
  YoY % 19.39% -28.88% 130.60% 38.12% -44.48% -19.31% -
  Horiz. % 121.16% 101.49% 142.70% 61.88% 44.80% 80.69% 100.00%
EPS -0.17 8.13 0.22 -0.09 -0.51 0.01 -0.58 -18.49%
  YoY % -102.09% 3,595.45% 344.44% 82.35% -5,200.00% 101.72% -
  Horiz. % 29.31% -1,401.72% -37.93% 15.52% 87.93% -1.72% 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 0.8386 0.9003 0.9312 0.9290 0.9948 1.0131 0.8923 -1.03%
  YoY % -6.85% -3.32% 0.24% -6.61% -1.81% 13.54% -
  Horiz. % 93.98% 100.90% 104.36% 104.11% 111.49% 113.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.6450 0.4400 0.3700 0.3600 0.3600 0.3900 0.3500 -
P/RPS 3.39 2.76 1.65 3.91 5.13 3.59 2.22 7.31%
  YoY % 22.83% 67.27% -57.80% -23.78% 42.90% 61.71% -
  Horiz. % 152.70% 124.32% 74.32% 176.13% 231.08% 161.71% 100.00%
P/EPS -190.07 2.78 85.92 -225.00 -36.36 3,900.00 -30.97 35.29%
  YoY % -6,937.05% -96.76% 138.19% -518.81% -100.93% 12,692.83% -
  Horiz. % 613.72% -8.98% -277.43% 726.51% 117.40% -12,592.83% 100.00%
EY -0.53 35.91 1.16 -0.44 -2.75 0.03 -3.23 -26.00%
  YoY % -101.48% 2,995.69% 363.64% 84.00% -9,266.67% 100.93% -
  Horiz. % 16.41% -1,111.76% -35.91% 13.62% 85.14% -0.93% 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 0.40 0.25 0.20 0.21 0.19 0.23 0.20 12.24%
  YoY % 60.00% 25.00% -4.76% 10.53% -17.39% 15.00% -
  Horiz. % 200.00% 125.00% 100.00% 105.00% 95.00% 115.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 25/11/09 28/11/08 -
Price 0.5100 0.4400 0.3100 0.4000 0.4100 0.4000 0.3000 -
P/RPS 2.68 2.76 1.38 4.35 5.84 3.68 1.90 5.90%
  YoY % -2.90% 100.00% -68.28% -25.51% 58.70% 93.68% -
  Horiz. % 141.05% 145.26% 72.63% 228.95% 307.37% 193.68% 100.00%
P/EPS -150.28 2.78 71.99 -250.00 -41.41 4,000.00 -26.55 33.48%
  YoY % -5,505.76% -96.14% 128.80% -503.72% -101.04% 15,165.91% -
  Horiz. % 566.03% -10.47% -271.15% 941.62% 155.97% -15,065.91% 100.00%
EY -0.67 35.91 1.39 -0.40 -2.41 0.03 -3.77 -25.01%
  YoY % -101.87% 2,483.45% 447.50% 83.40% -8,133.33% 100.80% -
  Horiz. % 17.77% -952.52% -36.87% 10.61% 63.93% -0.80% 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 0.31 0.25 0.17 0.23 0.21 0.24 0.17 10.53%
  YoY % 24.00% 47.06% -26.09% 9.52% -12.50% 41.18% -
  Horiz. % 182.35% 147.06% 100.00% 135.29% 123.53% 141.18% 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
 
 

215  284  458  1252 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.14+0.02 
 ARMADA 0.1850.00 
 VC 0.075+0.015 
 LAMBO-WB 0.01+0.005 
 JAKS 0.995-0.015 
 DSONIC-WA 0.475+0.005 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.110.00 
 LKL 0.26+0.03 

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