Highlights

[PASDEC] YoY Quarter Result on 2012-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     119.43%    YoY -     354.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 34,942 39,208 32,826 46,177 20,015 14,487 26,096 4.98%
  YoY % -10.88% 19.44% -28.91% 130.71% 38.16% -44.49% -
  Horiz. % 133.90% 150.25% 125.79% 176.95% 76.70% 55.51% 100.00%
PBT -11,739 438 29,571 5,165 -103 -2,849 464 -
  YoY % -2,780.14% -98.52% 472.53% 5,114.56% 96.38% -714.01% -
  Horiz. % -2,529.96% 94.40% 6,373.06% 1,113.15% -22.20% -614.01% 100.00%
Tax 2,987 -198 2,615 -4,044 -271 351 -734 -
  YoY % 1,608.59% -107.57% 164.66% -1,392.25% -177.21% 147.82% -
  Horiz. % -406.95% 26.98% -356.27% 550.95% 36.92% -47.82% 100.00%
NP -8,752 240 32,186 1,121 -374 -2,498 -270 78.52%
  YoY % -3,746.67% -99.25% 2,771.19% 399.73% 85.03% -825.19% -
  Horiz. % 3,241.48% -88.89% -11,920.74% -415.19% 138.52% 925.19% 100.00%
NP to SH -6,904 -699 32,543 887 -348 -2,043 24 -
  YoY % -887.70% -102.15% 3,568.88% 354.89% 82.97% -8,612.50% -
  Horiz. % -28,766.67% -2,912.50% 135,595.84% 3,695.83% -1,450.00% -8,512.50% 100.00%
Tax Rate - % 45.21 % -8.84 % 78.30 % - % - % 158.19 % -
  YoY % 0.00% 611.43% -111.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 28.58% -5.59% 49.50% 0.00% 0.00% 100.00%
Total Cost 43,694 38,968 640 45,056 20,389 16,985 26,366 8.78%
  YoY % 12.13% 5,988.75% -98.58% 120.98% 20.04% -35.58% -
  Horiz. % 165.72% 147.80% 2.43% 170.89% 77.33% 64.42% 100.00%
Net Worth 317,377 335,744 360,461 372,820 371,925 398,281 405,600 -4.00%
  YoY % -5.47% -6.86% -3.31% 0.24% -6.62% -1.80% -
  Horiz. % 78.25% 82.78% 88.87% 91.92% 91.70% 98.20% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 317,377 335,744 360,461 372,820 371,925 398,281 405,600 -4.00%
  YoY % -5.47% -6.86% -3.31% 0.24% -6.62% -1.80% -
  Horiz. % 78.25% 82.78% 88.87% 91.92% 91.70% 98.20% 100.00%
NOSH 206,089 205,978 205,978 205,978 217,500 206,363 240,000 -2.51%
  YoY % 0.05% 0.00% 0.00% -5.30% 5.40% -14.02% -
  Horiz. % 85.87% 85.82% 85.82% 85.82% 90.62% 85.98% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -25.05 % 0.61 % 98.05 % 2.43 % -1.87 % -17.24 % -1.03 % 70.17%
  YoY % -4,206.56% -99.38% 3,934.98% 229.95% 89.15% -1,573.79% -
  Horiz. % 2,432.04% -59.22% -9,519.42% -235.92% 181.55% 1,673.79% 100.00%
ROE -2.18 % -0.21 % 9.03 % 0.24 % -0.09 % -0.51 % 0.01 % -
  YoY % -938.10% -102.33% 3,662.50% 366.67% 82.35% -5,200.00% -
  Horiz. % -21,800.00% -2,100.00% 90,300.00% 2,400.00% -900.00% -5,100.00% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.95 19.04 15.94 22.42 9.20 7.02 10.87 7.68%
  YoY % -10.98% 19.45% -28.90% 143.70% 31.05% -35.42% -
  Horiz. % 155.93% 175.16% 146.64% 206.26% 84.64% 64.58% 100.00%
EPS -3.35 -0.34 15.80 0.43 -0.16 -0.99 0.01 -
  YoY % -885.29% -102.15% 3,574.42% 368.75% 83.84% -10,000.00% -
  Horiz. % -33,500.00% -3,400.00% 158,000.00% 4,300.00% -1,600.00% -9,900.00% 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 1.5400 1.6300 1.7500 1.8100 1.7100 1.9300 1.6900 -1.54%
  YoY % -5.52% -6.86% -3.31% 5.85% -11.40% 14.20% -
  Horiz. % 91.12% 96.45% 103.55% 107.10% 101.18% 114.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.73 9.79 8.20 11.53 5.00 3.62 6.52 4.98%
  YoY % -10.83% 19.39% -28.88% 130.60% 38.12% -44.48% -
  Horiz. % 133.90% 150.15% 125.77% 176.84% 76.69% 55.52% 100.00%
EPS -1.72 -0.17 8.13 0.22 -0.09 -0.51 0.01 -
  YoY % -911.76% -102.09% 3,595.45% 344.44% 82.35% -5,200.00% -
  Horiz. % -17,200.00% -1,700.00% 81,300.00% 2,200.00% -900.00% -5,100.00% 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 0.7927 0.8386 0.9003 0.9312 0.9290 0.9948 1.0131 -4.00%
  YoY % -5.47% -6.85% -3.32% 0.24% -6.61% -1.81% -
  Horiz. % 78.24% 82.78% 88.87% 91.92% 91.70% 98.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.3000 0.6450 0.4400 0.3700 0.3600 0.3600 0.3900 -
P/RPS 1.77 3.39 2.76 1.65 3.91 5.13 3.59 -11.11%
  YoY % -47.79% 22.83% 67.27% -57.80% -23.78% 42.90% -
  Horiz. % 49.30% 94.43% 76.88% 45.96% 108.91% 142.90% 100.00%
P/EPS -8.96 -190.07 2.78 85.92 -225.00 -36.36 3,900.00 -
  YoY % 95.29% -6,937.05% -96.76% 138.19% -518.81% -100.93% -
  Horiz. % -0.23% -4.87% 0.07% 2.20% -5.77% -0.93% 100.00%
EY -11.17 -0.53 35.91 1.16 -0.44 -2.75 0.03 -
  YoY % -2,007.55% -101.48% 2,995.69% 363.64% 84.00% -9,266.67% -
  Horiz. % -37,233.34% -1,766.67% 119,700.00% 3,866.67% -1,466.67% -9,166.67% 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 0.40 0.25 0.20 0.21 0.19 0.23 -3.13%
  YoY % -52.50% 60.00% 25.00% -4.76% 10.53% -17.39% -
  Horiz. % 82.61% 173.91% 108.70% 86.96% 91.30% 82.61% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 25/11/09 -
Price 0.3500 0.5100 0.4400 0.3100 0.4000 0.4100 0.4000 -
P/RPS 2.06 2.68 2.76 1.38 4.35 5.84 3.68 -9.21%
  YoY % -23.13% -2.90% 100.00% -68.28% -25.51% 58.70% -
  Horiz. % 55.98% 72.83% 75.00% 37.50% 118.21% 158.70% 100.00%
P/EPS -10.45 -150.28 2.78 71.99 -250.00 -41.41 4,000.00 -
  YoY % 93.05% -5,505.76% -96.14% 128.80% -503.72% -101.04% -
  Horiz. % -0.26% -3.76% 0.07% 1.80% -6.25% -1.04% 100.00%
EY -9.57 -0.67 35.91 1.39 -0.40 -2.41 0.03 -
  YoY % -1,328.36% -101.87% 2,483.45% 447.50% 83.40% -8,133.33% -
  Horiz. % -31,900.00% -2,233.33% 119,700.00% 4,633.33% -1,333.33% -8,033.33% 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 0.23 0.31 0.25 0.17 0.23 0.21 0.24 -0.71%
  YoY % -25.81% 24.00% 47.06% -26.09% 9.52% -12.50% -
  Horiz. % 95.83% 129.17% 104.17% 70.83% 95.83% 87.50% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers