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.
 


TOP ARTICLES

1. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
2. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. BursaRangers Daily Technical Picks (29 September 2021) BursaRangers Daily Technical Picks
7. The undervalue Oil&Gas company? Trending Oil Theme on this week My view on bursa listed company
8. How to call open competitive tender to avoid corruption? Koon Yew Yin Koon Yew Yin's Blog
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
 
 

265  279  593  1164 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 CEKD 0.55+0.55 
 DNEX 0.795-0.01 
 ENCORP 0.645+0.05 
 PHB 0.010.00 
 HSI-CIG 0.105-0.025 
 NWP 0.2650.00 
 SCOPE 0.350.00 
 BINTAI 0.68-0.055 
 HSI-HG8 0.42+0.015 
 IMPIANA 0.09-0.005 
PARTNERS & BROKERS