Highlights

[PASDEC] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     395.30%    YoY -     145.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 130,536 122,836 116,909 121,098 86,976 160,365 167,816 -15.41%
  QoQ % 6.27% 5.07% -3.46% 39.23% -45.76% -4.44% -
  Horiz. % 77.79% 73.20% 69.67% 72.16% 51.83% 95.56% 100.00%
PBT 9,060 -17,248 3,112 11,024 -5,268 -22,853 -25,942 -
  QoQ % 152.53% -654.24% -71.77% 309.26% 76.95% 11.91% -
  Horiz. % -34.92% 66.49% -12.00% -42.49% 20.31% 88.09% 100.00%
Tax -3,256 -6,792 -1,713 -862 1,556 -3,466 -1,060 111.17%
  QoQ % 52.06% -296.42% -98.76% -155.40% 144.89% -226.98% -
  Horiz. % 307.17% 640.75% 161.64% 81.32% -146.79% 326.98% 100.00%
NP 5,804 -24,040 1,398 10,162 -3,712 -26,319 -27,002 -
  QoQ % 124.14% -1,818.78% -86.24% 373.76% 85.90% 2.53% -
  Horiz. % -21.49% 89.03% -5.18% -37.63% 13.75% 97.47% 100.00%
NP to SH 5,564 -22,757 1,392 10,312 -3,492 23,792 -24,169 -
  QoQ % 124.45% -1,734.84% -86.50% 395.30% -114.68% 198.44% -
  Horiz. % -23.02% 94.16% -5.76% -42.67% 14.45% -98.44% 100.00%
Tax Rate 35.94 % - % 55.06 % 7.82 % - % - % - % -
  QoQ % 0.00% 0.00% 604.09% 0.00% 0.00% 0.00% -
  Horiz. % 459.59% 0.00% 704.09% 100.00% - - -
Total Cost 124,732 146,876 115,510 110,936 90,688 186,684 194,818 -25.70%
  QoQ % -15.08% 27.15% 4.12% 22.33% -51.42% -4.18% -
  Horiz. % 64.02% 75.39% 59.29% 56.94% 46.55% 95.82% 100.00%
Net Worth 280,130 276,010 300,727 315,146 311,026 302,787 317,222 -7.95%
  QoQ % 1.49% -8.22% -4.58% 1.32% 2.72% -4.55% -
  Horiz. % 88.31% 87.01% 94.80% 99.35% 98.05% 95.45% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 280,130 276,010 300,727 315,146 311,026 302,787 317,222 -7.95%
  QoQ % 1.49% -8.22% -4.58% 1.32% 2.72% -4.55% -
  Horiz. % 88.31% 87.01% 94.80% 99.35% 98.05% 95.45% 100.00%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 205,988 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.45 % -19.57 % 1.20 % 8.39 % -4.27 % -16.41 % -16.09 % -
  QoQ % 122.74% -1,730.83% -85.70% 296.49% 73.98% -1.99% -
  Horiz. % -27.66% 121.63% -7.46% -52.14% 26.54% 101.99% 100.00%
ROE 1.99 % -8.24 % 0.46 % 3.27 % -1.12 % 7.86 % -7.62 % -
  QoQ % 124.15% -1,891.30% -85.93% 391.96% -114.25% 203.15% -
  Horiz. % -26.12% 108.14% -6.04% -42.91% 14.70% -103.15% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 63.37 59.64 56.76 58.79 42.23 77.86 81.47 -15.41%
  QoQ % 6.25% 5.07% -3.45% 39.21% -45.76% -4.43% -
  Horiz. % 77.78% 73.20% 69.67% 72.16% 51.84% 95.57% 100.00%
EPS 2.72 -11.05 0.68 5.00 -1.68 -11.55 -11.73 -
  QoQ % 124.62% -1,725.00% -86.40% 397.62% 85.45% 1.53% -
  Horiz. % -23.19% 94.20% -5.80% -42.63% 14.32% 98.47% 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 1.3600 1.3400 1.4600 1.5300 1.5100 1.4700 1.5400 -7.95%
  QoQ % 1.49% -8.22% -4.58% 1.32% 2.72% -4.55% -
  Horiz. % 88.31% 87.01% 94.81% 99.35% 98.05% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 32.60 30.68 29.20 30.25 21.72 40.05 41.92 -15.42%
  QoQ % 6.26% 5.07% -3.47% 39.27% -45.77% -4.46% -
  Horiz. % 77.77% 73.19% 69.66% 72.16% 51.81% 95.54% 100.00%
EPS 1.39 -5.68 0.35 2.58 -0.87 5.94 -6.04 -
  QoQ % 124.47% -1,722.86% -86.43% 396.55% -114.65% 198.34% -
  Horiz. % -23.01% 94.04% -5.79% -42.72% 14.40% -98.34% 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 0.6997 0.6894 0.7511 0.7871 0.7768 0.7563 0.7923 -7.94%
  QoQ % 1.49% -8.21% -4.57% 1.33% 2.71% -4.54% -
  Horiz. % 88.31% 87.01% 94.80% 99.34% 98.04% 95.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.5950 0.5350 0.5200 0.4000 0.3200 0.3100 0.3000 -
P/RPS 0.94 0.90 0.92 0.68 0.76 0.40 0.37 86.08%
  QoQ % 4.44% -2.17% 35.29% -10.53% 90.00% 8.11% -
  Horiz. % 254.05% 243.24% 248.65% 183.78% 205.41% 108.11% 100.00%
P/EPS 22.03 -4.84 76.95 7.99 -18.88 2.68 -2.56 -
  QoQ % 555.17% -106.29% 863.08% 142.32% -804.48% 204.69% -
  Horiz. % -860.55% 189.06% -3,005.86% -312.11% 737.50% -104.69% 100.00%
EY 4.54 -20.65 1.30 12.52 -5.30 37.26 -39.11 -
  QoQ % 121.99% -1,688.46% -89.62% 336.23% -114.22% 195.27% -
  Horiz. % -11.61% 52.80% -3.32% -32.01% 13.55% -95.27% 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 0.44 0.40 0.36 0.26 0.21 0.21 0.19 74.95%
  QoQ % 10.00% 11.11% 38.46% 23.81% 0.00% 10.53% -
  Horiz. % 231.58% 210.53% 189.47% 136.84% 110.53% 110.53% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/18 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 27/11/15 -
Price 0.6100 0.5050 0.5150 0.5400 0.4250 0.3000 0.3500 -
P/RPS 0.96 0.85 0.91 0.92 1.01 0.39 0.43 70.74%
  QoQ % 12.94% -6.59% -1.09% -8.91% 158.97% -9.30% -
  Horiz. % 223.26% 197.67% 211.63% 213.95% 234.88% 90.70% 100.00%
P/EPS 22.58 -4.57 76.21 10.79 -25.07 2.60 -2.98 -
  QoQ % 594.09% -106.00% 606.30% 143.04% -1,064.23% 187.25% -
  Horiz. % -757.72% 153.36% -2,557.38% -362.08% 841.28% -87.25% 100.00%
EY 4.43 -21.88 1.31 9.27 -3.99 38.50 -33.52 -
  QoQ % 120.25% -1,770.23% -85.87% 332.33% -110.36% 214.86% -
  Horiz. % -13.22% 65.27% -3.91% -27.66% 11.90% -114.86% 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 0.45 0.38 0.35 0.35 0.28 0.20 0.23 56.37%
  QoQ % 18.42% 8.57% 0.00% 25.00% 40.00% -13.04% -
  Horiz. % 195.65% 165.22% 152.17% 152.17% 121.74% 86.96% 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
 
 

656  153  373 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.06 
 MINETEC 0.155+0.015 

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