Highlights

[PASDEC] YoY Quarter Result on 2013-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -91.83%    YoY -     -97.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 21,744 47,076 62,445 29,710 30,817 17,463 23,623 -1.37%
  YoY % -53.81% -24.61% 110.18% -3.59% 76.47% -26.08% -
  Horiz. % 92.05% 199.28% 264.34% 125.77% 130.45% 73.92% 100.00%
PBT -1,317 418 4,269 3,379 10,044 190 4,420 -
  YoY % -415.07% -90.21% 26.34% -66.36% 5,186.32% -95.70% -
  Horiz. % -29.80% 9.46% 96.58% 76.45% 227.24% 4.30% 100.00%
Tax 389 -533 -1,307 -1,221 -362 -1,028 -372 -
  YoY % 172.98% 59.22% -7.04% -237.29% 64.79% -176.34% -
  Horiz. % -104.57% 143.28% 351.34% 328.23% 97.31% 276.34% 100.00%
NP -928 -115 2,962 2,158 9,682 -838 4,048 -
  YoY % -706.96% -103.88% 37.26% -77.71% 1,255.37% -120.70% -
  Horiz. % -22.92% -2.84% 73.17% 53.31% 239.18% -20.70% 100.00%
NP to SH -873 -343 2,762 239 9,510 -838 4,171 -
  YoY % -154.52% -112.42% 1,055.65% -97.49% 1,234.84% -120.09% -
  Horiz. % -20.93% -8.22% 66.22% 5.73% 228.00% -20.09% 100.00%
Tax Rate - % 127.51 % 30.62 % 36.13 % 3.60 % 541.05 % 8.42 % -
  YoY % 0.00% 316.43% -15.25% 903.61% -99.33% 6,325.77% -
  Horiz. % 0.00% 1,514.37% 363.66% 429.10% 42.76% 6,425.77% 100.00%
Total Cost 22,672 47,191 59,483 27,552 21,135 18,301 19,575 2.48%
  YoY % -51.96% -20.66% 115.89% 30.36% 15.49% -6.51% -
  Horiz. % 115.82% 241.08% 303.87% 140.75% 107.97% 93.49% 100.00%
Net Worth 311,026 335,744 346,043 368,700 374,879 202,500 394,386 -3.88%
  YoY % -7.36% -2.98% -6.15% -1.65% 85.13% -48.65% -
  Horiz. % 78.86% 85.13% 87.74% 93.49% 95.05% 51.35% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 311,026 335,744 346,043 368,700 374,879 202,500 394,386 -3.88%
  YoY % -7.36% -2.98% -6.15% -1.65% 85.13% -48.65% -
  Horiz. % 78.86% 85.13% 87.74% 93.49% 95.05% 51.35% 100.00%
NOSH 205,978 205,978 205,978 205,978 205,978 202,500 206,485 -0.04%
  YoY % 0.00% 0.00% 0.00% 0.00% 1.72% -1.93% -
  Horiz. % 99.75% 99.75% 99.75% 99.75% 99.75% 98.07% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -4.27 % -0.24 % 4.74 % 7.26 % 31.42 % -4.80 % 17.14 % -
  YoY % -1,679.17% -105.06% -34.71% -76.89% 754.58% -128.00% -
  Horiz. % -24.91% -1.40% 27.65% 42.36% 183.31% -28.00% 100.00%
ROE -0.28 % -0.10 % 0.80 % 0.06 % 2.54 % -0.41 % 1.06 % -
  YoY % -180.00% -112.50% 1,233.33% -97.64% 719.51% -138.68% -
  Horiz. % -26.42% -9.43% 75.47% 5.66% 239.62% -38.68% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.56 22.85 30.32 14.42 14.96 8.62 11.44 -1.32%
  YoY % -53.79% -24.64% 110.26% -3.61% 73.55% -24.65% -
  Horiz. % 92.31% 199.74% 265.03% 126.05% 130.77% 75.35% 100.00%
EPS -0.42 -0.17 1.34 0.12 4.62 -0.41 2.02 -
  YoY % -147.06% -112.69% 1,016.67% -97.40% 1,226.83% -120.30% -
  Horiz. % -20.79% -8.42% 66.34% 5.94% 228.71% -20.30% 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 1.5100 1.6300 1.6800 1.7900 1.8200 1.0000 1.9100 -3.84%
  YoY % -7.36% -2.98% -6.15% -1.65% 82.00% -47.64% -
  Horiz. % 79.06% 85.34% 87.96% 93.72% 95.29% 52.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.43 11.76 15.60 7.42 7.70 4.36 5.90 -1.37%
  YoY % -53.83% -24.62% 110.24% -3.64% 76.61% -26.10% -
  Horiz. % 92.03% 199.32% 264.41% 125.76% 130.51% 73.90% 100.00%
EPS -0.22 -0.09 0.69 0.06 2.38 -0.21 1.04 -
  YoY % -144.44% -113.04% 1,050.00% -97.48% 1,233.33% -120.19% -
  Horiz. % -21.15% -8.65% 66.35% 5.77% 228.85% -20.19% 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 0.7768 0.8386 0.8643 0.9209 0.9363 0.5058 0.9851 -3.88%
  YoY % -7.37% -2.97% -6.15% -1.64% 85.11% -48.65% -
  Horiz. % 78.85% 85.13% 87.74% 93.48% 95.05% 51.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.3200 0.4900 0.5450 0.3300 0.4000 0.4100 0.3100 -
P/RPS 3.03 2.14 1.80 2.29 2.67 4.75 2.71 1.88%
  YoY % 41.59% 18.89% -21.40% -14.23% -43.79% 75.28% -
  Horiz. % 111.81% 78.97% 66.42% 84.50% 98.52% 175.28% 100.00%
P/EPS -75.50 -294.25 40.64 284.40 8.66 -99.08 15.35 -
  YoY % 74.34% -824.04% -85.71% 3,184.06% 108.74% -745.47% -
  Horiz. % -491.86% -1,916.94% 264.76% 1,852.77% 56.42% -645.47% 100.00%
EY -1.32 -0.34 2.46 0.35 11.54 -1.01 6.52 -
  YoY % -288.24% -113.82% 602.86% -96.97% 1,242.57% -115.49% -
  Horiz. % -20.25% -5.21% 37.73% 5.37% 176.99% -15.49% 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 0.30 0.32 0.18 0.22 0.41 0.16 4.63%
  YoY % -30.00% -6.25% 77.78% -18.18% -46.34% 156.25% -
  Horiz. % 131.25% 187.50% 200.00% 112.50% 137.50% 256.25% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 28/05/14 27/05/13 31/05/12 30/05/11 31/05/10 -
Price 0.4250 0.4600 0.5750 0.3700 0.2800 0.4600 0.3100 -
P/RPS 4.03 2.01 1.90 2.57 1.87 5.33 2.71 6.83%
  YoY % 100.50% 5.79% -26.07% 37.43% -64.92% 96.68% -
  Horiz. % 148.71% 74.17% 70.11% 94.83% 69.00% 196.68% 100.00%
P/EPS -100.28 -276.24 42.88 318.88 6.06 -111.16 15.35 -
  YoY % 63.70% -744.22% -86.55% 5,162.05% 105.45% -824.17% -
  Horiz. % -653.29% -1,799.61% 279.35% 2,077.39% 39.48% -724.17% 100.00%
EY -1.00 -0.36 2.33 0.31 16.49 -0.90 6.52 -
  YoY % -177.78% -115.45% 651.61% -98.12% 1,932.22% -113.80% -
  Horiz. % -15.34% -5.52% 35.74% 4.75% 252.91% -13.80% 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 0.28 0.28 0.34 0.21 0.15 0.46 0.16 9.77%
  YoY % 0.00% -17.65% 61.90% 40.00% -67.39% 187.50% -
  Horiz. % 175.00% 175.00% 212.50% 131.25% 93.75% 287.50% 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.
 


 

256  321  540  1157 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers