Highlights

[PASDEC] YoY TTM Result on 2010-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 02-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -42.88%    YoY -     155.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 156,423 134,960 96,516 108,842 69,107 102,552 122,796 4.11%
  YoY % 15.90% 39.83% -11.32% 57.50% -32.61% -16.49% -
  Horiz. % 127.38% 109.91% 78.60% 88.64% 56.28% 83.51% 100.00%
PBT 40,184 12,169 2,650 -1,906 -1,845 -14,780 55,032 -5.10%
  YoY % 230.22% 359.21% 239.03% -3.31% 87.52% -126.86% -
  Horiz. % 73.02% 22.11% 4.82% -3.46% -3.35% -26.86% 100.00%
Tax -3,968 -5,139 -2,642 1,505 -4,824 617 -9,009 -12.76%
  YoY % 22.79% -94.51% -275.55% 131.20% -881.85% 106.85% -
  Horiz. % 44.04% 57.04% 29.33% -16.71% 53.55% -6.85% 100.00%
NP 36,216 7,030 8 -401 -6,669 -14,163 46,023 -3.91%
  YoY % 415.16% 87,775.00% 102.00% 93.99% 52.91% -130.77% -
  Horiz. % 78.69% 15.27% 0.02% -0.87% -14.49% -30.77% 100.00%
NP to SH 35,528 5,445 -3,838 2,753 -4,958 -5,920 43,194 -3.20%
  YoY % 552.49% 241.87% -239.41% 155.53% 16.25% -113.71% -
  Horiz. % 82.25% 12.61% -8.89% 6.37% -11.48% -13.71% 100.00%
Tax Rate 9.87 % 42.23 % 99.70 % - % - % - % 16.37 % -8.08%
  YoY % -76.63% -57.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.29% 257.97% 609.04% 0.00% 0.00% 0.00% 100.00%
Total Cost 120,207 127,930 96,508 109,243 75,776 116,715 76,773 7.75%
  YoY % -6.04% 32.56% -11.66% 44.17% -35.08% 52.03% -
  Horiz. % 156.57% 166.63% 125.71% 142.29% 98.70% 152.03% 100.00%
Net Worth 360,461 372,820 371,925 398,281 405,600 357,238 368,540 -0.37%
  YoY % -3.31% 0.24% -6.62% -1.80% 13.54% -3.07% -
  Horiz. % 97.81% 101.16% 100.92% 108.07% 110.06% 96.93% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 360,461 372,820 371,925 398,281 405,600 357,238 368,540 -0.37%
  YoY % -3.31% 0.24% -6.62% -1.80% 13.54% -3.07% -
  Horiz. % 97.81% 101.16% 100.92% 108.07% 110.06% 96.93% 100.00%
NOSH 205,978 205,978 217,500 206,363 240,000 205,309 205,888 0.01%
  YoY % 0.00% -5.30% 5.40% -14.02% 16.90% -0.28% -
  Horiz. % 100.04% 100.04% 105.64% 100.23% 116.57% 99.72% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 23.15 % 5.21 % 0.01 % -0.37 % -9.65 % -13.81 % 37.48 % -7.71%
  YoY % 344.34% 52,000.00% 102.70% 96.17% 30.12% -136.85% -
  Horiz. % 61.77% 13.90% 0.03% -0.99% -25.75% -36.85% 100.00%
ROE 9.86 % 1.46 % -1.03 % 0.69 % -1.22 % -1.66 % 11.72 % -2.84%
  YoY % 575.34% 241.75% -249.28% 156.56% 26.51% -114.16% -
  Horiz. % 84.13% 12.46% -8.79% 5.89% -10.41% -14.16% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 75.94 65.52 44.38 52.74 28.79 49.95 59.64 4.11%
  YoY % 15.90% 47.63% -15.85% 83.19% -42.36% -16.25% -
  Horiz. % 127.33% 109.86% 74.41% 88.43% 48.27% 83.75% 100.00%
EPS 17.25 2.64 -1.76 1.33 -2.07 -2.88 20.98 -3.21%
  YoY % 553.41% 250.00% -232.33% 164.25% 28.13% -113.73% -
  Horiz. % 82.22% 12.58% -8.39% 6.34% -9.87% -13.73% 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 1.7500 1.8100 1.7100 1.9300 1.6900 1.7400 1.7900 -0.38%
  YoY % -3.31% 5.85% -11.40% 14.20% -2.87% -2.79% -
  Horiz. % 97.77% 101.12% 95.53% 107.82% 94.41% 97.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 39.07 33.71 24.11 27.19 17.26 25.61 30.67 4.11%
  YoY % 15.90% 39.82% -11.33% 57.53% -32.60% -16.50% -
  Horiz. % 127.39% 109.91% 78.61% 88.65% 56.28% 83.50% 100.00%
EPS 8.87 1.36 -0.96 0.69 -1.24 -1.48 10.79 -3.21%
  YoY % 552.21% 241.67% -239.13% 155.65% 16.22% -113.72% -
  Horiz. % 82.21% 12.60% -8.90% 6.39% -11.49% -13.72% 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 0.9003 0.9312 0.9290 0.9948 1.0131 0.8923 0.9205 -0.37%
  YoY % -3.32% 0.24% -6.61% -1.81% 13.54% -3.06% -
  Horiz. % 97.81% 101.16% 100.92% 108.07% 110.06% 96.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.4400 0.3700 0.3600 0.3600 0.3900 0.3500 0.6200 -
P/RPS 0.58 0.56 0.81 0.68 1.35 0.70 1.04 -9.27%
  YoY % 3.57% -30.86% 19.12% -49.63% 92.86% -32.69% -
  Horiz. % 55.77% 53.85% 77.88% 65.38% 129.81% 67.31% 100.00%
P/EPS 2.55 14.00 -20.40 26.99 -18.88 -12.14 2.96 -2.45%
  YoY % -81.79% 168.63% -175.58% 242.96% -55.52% -510.14% -
  Horiz. % 86.15% 472.97% -689.19% 911.82% -637.84% -410.14% 100.00%
EY 39.20 7.14 -4.90 3.71 -5.30 -8.24 33.84 2.48%
  YoY % 449.02% 245.71% -232.08% 170.00% 35.68% -124.35% -
  Horiz. % 115.84% 21.10% -14.48% 10.96% -15.66% -24.35% 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 0.25 0.20 0.21 0.19 0.23 0.20 0.35 -5.45%
  YoY % 25.00% -4.76% 10.53% -17.39% 15.00% -42.86% -
  Horiz. % 71.43% 57.14% 60.00% 54.29% 65.71% 57.14% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 30/11/11 02/12/10 25/11/09 28/11/08 27/11/07 -
Price 0.4400 0.3100 0.4000 0.4100 0.4000 0.3000 0.4700 -
P/RPS 0.58 0.47 0.90 0.78 1.39 0.60 0.79 -5.02%
  YoY % 23.40% -47.78% 15.38% -43.88% 131.67% -24.05% -
  Horiz. % 73.42% 59.49% 113.92% 98.73% 175.95% 75.95% 100.00%
P/EPS 2.55 11.73 -22.67 30.73 -19.36 -10.40 2.24 2.18%
  YoY % -78.26% 151.74% -173.77% 258.73% -86.15% -564.29% -
  Horiz. % 113.84% 523.66% -1,012.05% 1,371.88% -864.29% -464.29% 100.00%
EY 39.20 8.53 -4.41 3.25 -5.16 -9.61 44.64 -2.14%
  YoY % 359.55% 293.42% -235.69% 162.98% 46.31% -121.53% -
  Horiz. % 87.81% 19.11% -9.88% 7.28% -11.56% -21.53% 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 0.25 0.17 0.23 0.21 0.24 0.17 0.26 -0.65%
  YoY % 47.06% -26.09% 9.52% -12.50% 41.18% -34.62% -
  Horiz. % 96.15% 65.38% 88.46% 80.77% 92.31% 65.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS