Highlights

[PASDEC] YoY Quarter Result on 2010-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     308.86%    YoY -     3,491.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 29,710 30,817 17,463 23,623 17,687 21,315 20,310 6.54%
  YoY % -3.59% 76.47% -26.08% 33.56% -17.02% 4.95% -
  Horiz. % 146.28% 151.73% 85.98% 116.31% 87.09% 104.95% 100.00%
PBT 3,379 10,044 190 4,420 324 6,353 2,876 2.72%
  YoY % -66.36% 5,186.32% -95.70% 1,264.20% -94.90% 120.90% -
  Horiz. % 117.49% 349.24% 6.61% 153.69% 11.27% 220.90% 100.00%
Tax -1,221 -362 -1,028 -372 -730 -441 -862 5.97%
  YoY % -237.29% 64.79% -176.34% 49.04% -65.53% 48.84% -
  Horiz. % 141.65% 42.00% 119.26% 43.16% 84.69% 51.16% 100.00%
NP 2,158 9,682 -838 4,048 -406 5,912 2,014 1.16%
  YoY % -77.71% 1,255.37% -120.70% 1,097.04% -106.87% 193.55% -
  Horiz. % 107.15% 480.73% -41.61% 200.99% -20.16% 293.55% 100.00%
NP to SH 239 9,510 -838 4,171 -123 6,231 2,248 -31.15%
  YoY % -97.49% 1,234.84% -120.09% 3,491.06% -101.97% 177.18% -
  Horiz. % 10.63% 423.04% -37.28% 185.54% -5.47% 277.18% 100.00%
Tax Rate 36.13 % 3.60 % 541.05 % 8.42 % 225.31 % 6.94 % 29.97 % 3.16%
  YoY % 903.61% -99.33% 6,325.77% -96.26% 3,146.54% -76.84% -
  Horiz. % 120.55% 12.01% 1,805.31% 28.09% 751.79% 23.16% 100.00%
Total Cost 27,552 21,135 18,301 19,575 18,093 15,403 18,296 7.05%
  YoY % 30.36% 15.49% -6.51% 8.19% 17.46% -15.81% -
  Horiz. % 150.59% 115.52% 100.03% 106.99% 98.89% 84.19% 100.00%
Net Worth 368,700 374,879 202,500 394,386 348,500 359,876 329,981 1.86%
  YoY % -1.65% 85.13% -48.65% 13.17% -3.16% 9.06% -
  Horiz. % 111.73% 113.61% 61.37% 119.52% 105.61% 109.06% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 368,700 374,879 202,500 394,386 348,500 359,876 329,981 1.86%
  YoY % -1.65% 85.13% -48.65% 13.17% -3.16% 9.06% -
  Horiz. % 111.73% 113.61% 61.37% 119.52% 105.61% 109.06% 100.00%
NOSH 205,978 205,978 202,500 206,485 205,000 205,643 206,238 -0.02%
  YoY % 0.00% 1.72% -1.93% 0.72% -0.31% -0.29% -
  Horiz. % 99.87% 99.87% 98.19% 100.12% 99.40% 99.71% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.26 % 31.42 % -4.80 % 17.14 % -2.30 % 27.74 % 9.92 % -5.07%
  YoY % -76.89% 754.58% -128.00% 845.22% -108.29% 179.64% -
  Horiz. % 73.19% 316.73% -48.39% 172.78% -23.19% 279.64% 100.00%
ROE 0.06 % 2.54 % -0.41 % 1.06 % -0.04 % 1.73 % 0.68 % -33.25%
  YoY % -97.64% 719.51% -138.68% 2,750.00% -102.31% 154.41% -
  Horiz. % 8.82% 373.53% -60.29% 155.88% -5.88% 254.41% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.42 14.96 8.62 11.44 8.63 10.37 9.85 6.55%
  YoY % -3.61% 73.55% -24.65% 32.56% -16.78% 5.28% -
  Horiz. % 146.40% 151.88% 87.51% 116.14% 87.61% 105.28% 100.00%
EPS 0.12 4.62 -0.41 2.02 -0.06 3.03 1.09 -30.75%
  YoY % -97.40% 1,226.83% -120.30% 3,466.67% -101.98% 177.98% -
  Horiz. % 11.01% 423.85% -37.61% 185.32% -5.50% 277.98% 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 1.7900 1.8200 1.0000 1.9100 1.7000 1.7500 1.6000 1.89%
  YoY % -1.65% 82.00% -47.64% 12.35% -2.86% 9.37% -
  Horiz. % 111.88% 113.75% 62.50% 119.37% 106.25% 109.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.42 7.70 4.36 5.90 4.42 5.32 5.07 6.55%
  YoY % -3.64% 76.61% -26.10% 33.48% -16.92% 4.93% -
  Horiz. % 146.35% 151.87% 86.00% 116.37% 87.18% 104.93% 100.00%
EPS 0.06 2.38 -0.21 1.04 -0.03 1.56 0.56 -31.06%
  YoY % -97.48% 1,233.33% -120.19% 3,566.67% -101.92% 178.57% -
  Horiz. % 10.71% 425.00% -37.50% 185.71% -5.36% 278.57% 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 0.9209 0.9363 0.5058 0.9851 0.8704 0.8989 0.8242 1.86%
  YoY % -1.64% 85.11% -48.65% 13.18% -3.17% 9.06% -
  Horiz. % 111.73% 113.60% 61.37% 119.52% 105.61% 109.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.3300 0.4000 0.4100 0.3100 0.2600 0.4000 0.5400 -
P/RPS 2.29 2.67 4.75 2.71 3.01 3.86 5.48 -13.52%
  YoY % -14.23% -43.79% 75.28% -9.97% -22.02% -29.56% -
  Horiz. % 41.79% 48.72% 86.68% 49.45% 54.93% 70.44% 100.00%
P/EPS 284.40 8.66 -99.08 15.35 -433.33 13.20 49.54 33.78%
  YoY % 3,184.06% 108.74% -745.47% 103.54% -3,382.80% -73.35% -
  Horiz. % 574.08% 17.48% -200.00% 30.99% -874.71% 26.65% 100.00%
EY 0.35 11.54 -1.01 6.52 -0.23 7.57 2.02 -25.31%
  YoY % -96.97% 1,242.57% -115.49% 2,934.78% -103.04% 274.75% -
  Horiz. % 17.33% 571.29% -50.00% 322.77% -11.39% 374.75% 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 0.18 0.22 0.41 0.16 0.15 0.23 0.34 -10.05%
  YoY % -18.18% -46.34% 156.25% 6.67% -34.78% -32.35% -
  Horiz. % 52.94% 64.71% 120.59% 47.06% 44.12% 67.65% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 31/05/12 30/05/11 31/05/10 28/05/09 29/05/08 29/05/07 -
Price 0.3700 0.2800 0.4600 0.3100 0.3500 0.4000 0.4800 -
P/RPS 2.57 1.87 5.33 2.71 4.06 3.86 4.87 -10.10%
  YoY % 37.43% -64.92% 96.68% -33.25% 5.18% -20.74% -
  Horiz. % 52.77% 38.40% 109.45% 55.65% 83.37% 79.26% 100.00%
P/EPS 318.88 6.06 -111.16 15.35 -583.33 13.20 44.04 39.05%
  YoY % 5,162.05% 105.45% -824.17% 102.63% -4,519.17% -70.03% -
  Horiz. % 724.07% 13.76% -252.41% 34.85% -1,324.55% 29.97% 100.00%
EY 0.31 16.49 -0.90 6.52 -0.17 7.57 2.27 -28.22%
  YoY % -98.12% 1,932.22% -113.80% 3,935.29% -102.25% 233.48% -
  Horiz. % 13.66% 726.43% -39.65% 287.22% -7.49% 333.48% 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 0.15 0.46 0.16 0.21 0.23 0.30 -5.77%
  YoY % 40.00% -67.39% 187.50% -23.81% -8.70% -23.33% -
  Horiz. % 70.00% 50.00% 153.33% 53.33% 70.00% 76.67% 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.
 


 

253  317  543  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers