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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
3. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
4. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
5. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
6. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
PARTNERS & BROKERS