Highlights

[PASDEC] YoY Quarter Result on 2011-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     77.39%    YoY -     -120.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 62,445 29,710 30,817 17,463 23,623 17,687 21,315 19.61%
  YoY % 110.18% -3.59% 76.47% -26.08% 33.56% -17.02% -
  Horiz. % 292.96% 139.39% 144.58% 81.93% 110.83% 82.98% 100.00%
PBT 4,269 3,379 10,044 190 4,420 324 6,353 -6.41%
  YoY % 26.34% -66.36% 5,186.32% -95.70% 1,264.20% -94.90% -
  Horiz. % 67.20% 53.19% 158.10% 2.99% 69.57% 5.10% 100.00%
Tax -1,307 -1,221 -362 -1,028 -372 -730 -441 19.84%
  YoY % -7.04% -237.29% 64.79% -176.34% 49.04% -65.53% -
  Horiz. % 296.37% 276.87% 82.09% 233.11% 84.35% 165.53% 100.00%
NP 2,962 2,158 9,682 -838 4,048 -406 5,912 -10.88%
  YoY % 37.26% -77.71% 1,255.37% -120.70% 1,097.04% -106.87% -
  Horiz. % 50.10% 36.50% 163.77% -14.17% 68.47% -6.87% 100.00%
NP to SH 2,762 239 9,510 -838 4,171 -123 6,231 -12.68%
  YoY % 1,055.65% -97.49% 1,234.84% -120.09% 3,491.06% -101.97% -
  Horiz. % 44.33% 3.84% 152.62% -13.45% 66.94% -1.97% 100.00%
Tax Rate 30.62 % 36.13 % 3.60 % 541.05 % 8.42 % 225.31 % 6.94 % 28.05%
  YoY % -15.25% 903.61% -99.33% 6,325.77% -96.26% 3,146.54% -
  Horiz. % 441.21% 520.61% 51.87% 7,796.11% 121.33% 3,246.54% 100.00%
Total Cost 59,483 27,552 21,135 18,301 19,575 18,093 15,403 25.24%
  YoY % 115.89% 30.36% 15.49% -6.51% 8.19% 17.46% -
  Horiz. % 386.18% 178.87% 137.21% 118.81% 127.09% 117.46% 100.00%
Net Worth 346,043 368,700 374,879 202,500 394,386 348,500 359,876 -0.65%
  YoY % -6.15% -1.65% 85.13% -48.65% 13.17% -3.16% -
  Horiz. % 96.16% 102.45% 104.17% 56.27% 109.59% 96.84% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 346,043 368,700 374,879 202,500 394,386 348,500 359,876 -0.65%
  YoY % -6.15% -1.65% 85.13% -48.65% 13.17% -3.16% -
  Horiz. % 96.16% 102.45% 104.17% 56.27% 109.59% 96.84% 100.00%
NOSH 205,978 205,978 205,978 202,500 206,485 205,000 205,643 0.03%
  YoY % 0.00% 0.00% 1.72% -1.93% 0.72% -0.31% -
  Horiz. % 100.16% 100.16% 100.16% 98.47% 100.41% 99.69% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.74 % 7.26 % 31.42 % -4.80 % 17.14 % -2.30 % 27.74 % -25.50%
  YoY % -34.71% -76.89% 754.58% -128.00% 845.22% -108.29% -
  Horiz. % 17.09% 26.17% 113.27% -17.30% 61.79% -8.29% 100.00%
ROE 0.80 % 0.06 % 2.54 % -0.41 % 1.06 % -0.04 % 1.73 % -12.06%
  YoY % 1,233.33% -97.64% 719.51% -138.68% 2,750.00% -102.31% -
  Horiz. % 46.24% 3.47% 146.82% -23.70% 61.27% -2.31% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 30.32 14.42 14.96 8.62 11.44 8.63 10.37 19.57%
  YoY % 110.26% -3.61% 73.55% -24.65% 32.56% -16.78% -
  Horiz. % 292.38% 139.05% 144.26% 83.12% 110.32% 83.22% 100.00%
EPS 1.34 0.12 4.62 -0.41 2.02 -0.06 3.03 -12.71%
  YoY % 1,016.67% -97.40% 1,226.83% -120.30% 3,466.67% -101.98% -
  Horiz. % 44.22% 3.96% 152.48% -13.53% 66.67% -1.98% 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 1.6800 1.7900 1.8200 1.0000 1.9100 1.7000 1.7500 -0.68%
  YoY % -6.15% -1.65% 82.00% -47.64% 12.35% -2.86% -
  Horiz. % 96.00% 102.29% 104.00% 57.14% 109.14% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 15.60 7.42 7.70 4.36 5.90 4.42 5.32 19.63%
  YoY % 110.24% -3.64% 76.61% -26.10% 33.48% -16.92% -
  Horiz. % 293.23% 139.47% 144.74% 81.95% 110.90% 83.08% 100.00%
EPS 0.69 0.06 2.38 -0.21 1.04 -0.03 1.56 -12.71%
  YoY % 1,050.00% -97.48% 1,233.33% -120.19% 3,566.67% -101.92% -
  Horiz. % 44.23% 3.85% 152.56% -13.46% 66.67% -1.92% 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 0.8643 0.9209 0.9363 0.5058 0.9851 0.8704 0.8989 -0.65%
  YoY % -6.15% -1.64% 85.11% -48.65% 13.18% -3.17% -
  Horiz. % 96.15% 102.45% 104.16% 56.27% 109.59% 96.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.5450 0.3300 0.4000 0.4100 0.3100 0.2600 0.4000 -
P/RPS 1.80 2.29 2.67 4.75 2.71 3.01 3.86 -11.93%
  YoY % -21.40% -14.23% -43.79% 75.28% -9.97% -22.02% -
  Horiz. % 46.63% 59.33% 69.17% 123.06% 70.21% 77.98% 100.00%
P/EPS 40.64 284.40 8.66 -99.08 15.35 -433.33 13.20 20.60%
  YoY % -85.71% 3,184.06% 108.74% -745.47% 103.54% -3,382.80% -
  Horiz. % 307.88% 2,154.55% 65.61% -750.61% 116.29% -3,282.80% 100.00%
EY 2.46 0.35 11.54 -1.01 6.52 -0.23 7.57 -17.08%
  YoY % 602.86% -96.97% 1,242.57% -115.49% 2,934.78% -103.04% -
  Horiz. % 32.50% 4.62% 152.44% -13.34% 86.13% -3.04% 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 0.32 0.18 0.22 0.41 0.16 0.15 0.23 5.66%
  YoY % 77.78% -18.18% -46.34% 156.25% 6.67% -34.78% -
  Horiz. % 139.13% 78.26% 95.65% 178.26% 69.57% 65.22% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 27/05/13 31/05/12 30/05/11 31/05/10 28/05/09 29/05/08 -
Price 0.5750 0.3700 0.2800 0.4600 0.3100 0.3500 0.4000 -
P/RPS 1.90 2.57 1.87 5.33 2.71 4.06 3.86 -11.14%
  YoY % -26.07% 37.43% -64.92% 96.68% -33.25% 5.18% -
  Horiz. % 49.22% 66.58% 48.45% 138.08% 70.21% 105.18% 100.00%
P/EPS 42.88 318.88 6.06 -111.16 15.35 -583.33 13.20 21.69%
  YoY % -86.55% 5,162.05% 105.45% -824.17% 102.63% -4,519.17% -
  Horiz. % 324.85% 2,415.76% 45.91% -842.12% 116.29% -4,419.17% 100.00%
EY 2.33 0.31 16.49 -0.90 6.52 -0.17 7.57 -17.82%
  YoY % 651.61% -98.12% 1,932.22% -113.80% 3,935.29% -102.25% -
  Horiz. % 30.78% 4.10% 217.83% -11.89% 86.13% -2.25% 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 0.34 0.21 0.15 0.46 0.16 0.21 0.23 6.73%
  YoY % 61.90% 40.00% -67.39% 187.50% -23.81% -8.70% -
  Horiz. % 147.83% 91.30% 65.22% 200.00% 69.57% 91.30% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

656  153  372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+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