Highlights

[PASDEC] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -69.59%    YoY -     2,700.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 188,304 210,560 202,609 225,498 249,780 132,948 135,166 24.76%
  QoQ % -10.57% 3.92% -10.15% -9.72% 87.88% -1.64% -
  Horiz. % 139.31% 155.78% 149.90% 166.83% 184.79% 98.36% 100.00%
PBT 1,672 9,777 6,525 8,912 17,076 14,070 43,556 -88.64%
  QoQ % -82.90% 49.83% -26.78% -47.81% 21.36% -67.70% -
  Horiz. % 3.84% 22.45% 14.98% 20.46% 39.20% 32.30% 100.00%
Tax -2,132 -3,606 -3,754 -5,236 -5,228 -653 -137 523.35%
  QoQ % 40.88% 3.96% 28.29% -0.15% -700.61% -375.48% -
  Horiz. % 1,552.42% 2,625.72% 2,733.97% 3,812.60% 3,806.78% 475.48% 100.00%
NP -460 6,171 2,770 3,676 11,848 13,417 43,418 -
  QoQ % -107.45% 122.73% -24.63% -68.97% -11.69% -69.10% -
  Horiz. % -1.06% 14.21% 6.38% 8.47% 27.29% 30.90% 100.00%
NP to SH -1,372 4,967 1,308 3,360 11,048 13,059 43,470 -
  QoQ % -127.62% 279.74% -61.07% -69.59% -15.40% -69.96% -
  Horiz. % -3.16% 11.43% 3.01% 7.73% 25.41% 30.04% 100.00%
Tax Rate 127.51 % 36.88 % 57.54 % 58.75 % 30.62 % 4.64 % 0.32 % 5,334.76%
  QoQ % 245.74% -35.91% -2.06% 91.87% 559.91% 1,350.00% -
  Horiz. % 39,846.88% 11,525.00% 17,981.25% 18,359.38% 9,568.75% 1,450.00% 100.00%
Total Cost 188,764 204,389 199,838 221,822 237,932 119,531 91,748 61.84%
  QoQ % -7.64% 2.28% -9.91% -6.77% 99.05% 30.28% -
  Horiz. % 205.74% 222.77% 217.81% 241.77% 259.33% 130.28% 100.00%
Net Worth 335,744 466,144 335,744 343,983 346,043 477,583 360,461 -4.63%
  QoQ % -27.97% 38.84% -2.40% -0.60% -27.54% 32.49% -
  Horiz. % 93.14% 129.32% 93.14% 95.43% 96.00% 132.49% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 335,744 466,144 335,744 343,983 346,043 477,583 360,461 -4.63%
  QoQ % -27.97% 38.84% -2.40% -0.60% -27.54% 32.49% -
  Horiz. % 93.14% 129.32% 93.14% 95.43% 96.00% 132.49% 100.00%
NOSH 205,978 285,978 205,978 205,978 205,978 285,978 205,978 -
  QoQ % -27.97% 38.84% 0.00% 0.00% -27.97% 38.84% -
  Horiz. % 100.00% 138.84% 100.00% 100.00% 100.00% 138.84% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -0.24 % 2.93 % 1.37 % 1.63 % 4.74 % 10.09 % 32.12 % -
  QoQ % -108.19% 113.87% -15.95% -65.61% -53.02% -68.59% -
  Horiz. % -0.75% 9.12% 4.27% 5.07% 14.76% 31.41% 100.00%
ROE -0.41 % 1.07 % 0.39 % 0.98 % 3.19 % 2.73 % 12.06 % -
  QoQ % -138.32% 174.36% -60.20% -69.28% 16.85% -77.36% -
  Horiz. % -3.40% 8.87% 3.23% 8.13% 26.45% 22.64% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 91.42 73.63 98.36 109.48 121.27 46.49 65.62 24.76%
  QoQ % 24.16% -25.14% -10.16% -9.72% 160.85% -29.15% -
  Horiz. % 139.32% 112.21% 149.89% 166.84% 184.81% 70.85% 100.00%
EPS -0.68 2.41 0.64 1.64 5.36 6.34 21.11 -
  QoQ % -128.22% 276.56% -60.98% -69.40% -15.46% -69.97% -
  Horiz. % -3.22% 11.42% 3.03% 7.77% 25.39% 30.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6300 1.6300 1.6300 1.6700 1.6800 1.6700 1.7500 -4.63%
  QoQ % 0.00% 0.00% -2.40% -0.60% 0.60% -4.57% -
  Horiz. % 93.14% 93.14% 93.14% 95.43% 96.00% 95.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.03 52.59 50.61 56.32 62.39 33.21 33.76 24.76%
  QoQ % -10.57% 3.91% -10.14% -9.73% 87.87% -1.63% -
  Horiz. % 139.31% 155.78% 149.91% 166.82% 184.80% 98.37% 100.00%
EPS -0.34 1.24 0.33 0.84 2.76 3.26 10.86 -
  QoQ % -127.42% 275.76% -60.71% -69.57% -15.34% -69.98% -
  Horiz. % -3.13% 11.42% 3.04% 7.73% 25.41% 30.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8386 1.1643 0.8386 0.8592 0.8643 1.1929 0.9003 -4.63%
  QoQ % -27.97% 38.84% -2.40% -0.59% -27.55% 32.50% -
  Horiz. % 93.15% 129.32% 93.15% 95.43% 96.00% 132.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.4900 0.3850 0.6450 0.7950 0.5450 0.4100 0.4400 -
P/RPS 0.54 0.52 0.66 0.73 0.45 0.88 0.67 -13.41%
  QoQ % 3.85% -21.21% -9.59% 62.22% -48.86% 31.34% -
  Horiz. % 80.60% 77.61% 98.51% 108.96% 67.16% 131.34% 100.00%
P/EPS -73.56 22.17 101.57 48.74 10.16 8.98 2.08 -
  QoQ % -431.80% -78.17% 108.39% 379.72% 13.14% 331.73% -
  Horiz. % -3,536.54% 1,065.87% 4,883.17% 2,343.27% 488.46% 431.73% 100.00%
EY -1.36 4.51 0.98 2.05 9.84 11.14 47.96 -
  QoQ % -130.16% 360.20% -52.20% -79.17% -11.67% -76.77% -
  Horiz. % -2.84% 9.40% 2.04% 4.27% 20.52% 23.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.24 0.40 0.48 0.32 0.25 0.25 12.94%
  QoQ % 25.00% -40.00% -16.67% 50.00% 28.00% 0.00% -
  Horiz. % 120.00% 96.00% 160.00% 192.00% 128.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 28/11/14 26/08/14 28/05/14 28/02/14 28/11/13 -
Price 0.4600 0.4650 0.5100 0.8250 0.5750 0.6100 0.4400 -
P/RPS 0.50 0.63 0.52 0.75 0.47 1.31 0.67 -17.74%
  QoQ % -20.63% 21.15% -30.67% 59.57% -64.12% 95.52% -
  Horiz. % 74.63% 94.03% 77.61% 111.94% 70.15% 195.52% 100.00%
P/EPS -69.06 26.77 80.31 50.57 10.72 13.36 2.08 -
  QoQ % -357.98% -66.67% 58.81% 371.74% -19.76% 542.31% -
  Horiz. % -3,320.19% 1,287.02% 3,861.06% 2,431.25% 515.38% 642.31% 100.00%
EY -1.45 3.74 1.25 1.98 9.33 7.49 47.96 -
  QoQ % -138.77% 199.20% -36.87% -78.78% 24.57% -84.38% -
  Horiz. % -3.02% 7.80% 2.61% 4.13% 19.45% 15.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.29 0.31 0.49 0.34 0.37 0.25 7.86%
  QoQ % -3.45% -6.45% -36.73% 44.12% -8.11% 48.00% -
  Horiz. % 112.00% 116.00% 124.00% 196.00% 136.00% 148.00% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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