Highlights

[PASDEC] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -127.62%    YoY -     -112.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 160,365 167,816 181,840 188,304 210,560 202,609 225,498 -20.28%
  QoQ % -4.44% -7.71% -3.43% -10.57% 3.92% -10.15% -
  Horiz. % 71.12% 74.42% 80.64% 83.51% 93.38% 89.85% 100.00%
PBT -22,853 -25,942 -15,436 1,672 9,777 6,525 8,912 -
  QoQ % 11.91% -68.07% -1,023.21% -82.90% 49.83% -26.78% -
  Horiz. % -256.43% -291.10% -173.20% 18.76% 109.71% 73.22% 100.00%
Tax -3,466 -1,060 -7,564 -2,132 -3,606 -3,754 -5,236 -23.99%
  QoQ % -226.98% 85.99% -254.78% 40.88% 3.96% 28.29% -
  Horiz. % 66.20% 20.24% 144.46% 40.72% 68.87% 71.71% 100.00%
NP -26,319 -27,002 -23,000 -460 6,171 2,770 3,676 -
  QoQ % 2.53% -17.40% -4,900.00% -107.45% 122.73% -24.63% -
  Horiz. % -715.97% -734.57% -625.68% -12.51% 167.87% 75.37% 100.00%
NP to SH 23,792 -24,169 -22,446 -1,372 4,967 1,308 3,360 267.43%
  QoQ % 198.44% -7.68% -1,536.01% -127.62% 279.74% -61.07% -
  Horiz. % 708.10% -719.33% -668.04% -40.83% 147.83% 38.93% 100.00%
Tax Rate - % - % - % 127.51 % 36.88 % 57.54 % 58.75 % -
  QoQ % 0.00% 0.00% 0.00% 245.74% -35.91% -2.06% -
  Horiz. % 0.00% 0.00% 0.00% 217.04% 62.77% 97.94% 100.00%
Total Cost 186,684 194,818 204,840 188,764 204,389 199,838 221,822 -10.83%
  QoQ % -4.18% -4.89% 8.52% -7.64% 2.28% -9.91% -
  Horiz. % 84.16% 87.83% 92.34% 85.10% 92.14% 90.09% 100.00%
Net Worth 302,787 317,222 327,505 335,744 466,144 335,744 343,983 -8.13%
  QoQ % -4.55% -3.14% -2.45% -27.97% 38.84% -2.40% -
  Horiz. % 88.02% 92.22% 95.21% 97.60% 135.51% 97.60% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 302,787 317,222 327,505 335,744 466,144 335,744 343,983 -8.13%
  QoQ % -4.55% -3.14% -2.45% -27.97% 38.84% -2.40% -
  Horiz. % 88.02% 92.22% 95.21% 97.60% 135.51% 97.60% 100.00%
NOSH 205,978 205,988 205,978 205,978 285,978 205,978 205,978 -
  QoQ % -0.01% 0.01% 0.00% -27.97% 38.84% 0.00% -
  Horiz. % 100.00% 100.01% 100.00% 100.00% 138.84% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -16.41 % -16.09 % -12.65 % -0.24 % 2.93 % 1.37 % 1.63 % -
  QoQ % -1.99% -27.19% -5,170.83% -108.19% 113.87% -15.95% -
  Horiz. % -1,006.75% -987.12% -776.07% -14.72% 179.75% 84.05% 100.00%
ROE 7.86 % -7.62 % -6.85 % -0.41 % 1.07 % 0.39 % 0.98 % 299.16%
  QoQ % 203.15% -11.24% -1,570.73% -138.32% 174.36% -60.20% -
  Horiz. % 802.04% -777.55% -698.98% -41.84% 109.18% 39.80% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 77.86 81.47 88.28 91.42 73.63 98.36 109.48 -20.28%
  QoQ % -4.43% -7.71% -3.43% 24.16% -25.14% -10.16% -
  Horiz. % 71.12% 74.42% 80.64% 83.50% 67.25% 89.84% 100.00%
EPS -11.55 -11.73 -10.90 -0.68 2.41 0.64 1.64 -
  QoQ % 1.53% -7.61% -1,502.94% -128.22% 276.56% -60.98% -
  Horiz. % -704.27% -715.24% -664.63% -41.46% 146.95% 39.02% 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 1.4700 1.5400 1.5900 1.6300 1.6300 1.6300 1.6700 -8.13%
  QoQ % -4.55% -3.14% -2.45% 0.00% 0.00% -2.40% -
  Horiz. % 88.02% 92.22% 95.21% 97.60% 97.60% 97.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.05 41.92 45.42 47.03 52.59 50.61 56.32 -20.28%
  QoQ % -4.46% -7.71% -3.42% -10.57% 3.91% -10.14% -
  Horiz. % 71.11% 74.43% 80.65% 83.50% 93.38% 89.86% 100.00%
EPS 5.94 -6.04 -5.61 -0.34 1.24 0.33 0.84 267.11%
  QoQ % 198.34% -7.66% -1,550.00% -127.42% 275.76% -60.71% -
  Horiz. % 707.14% -719.05% -667.86% -40.48% 147.62% 39.29% 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 0.7563 0.7923 0.8180 0.8386 1.1643 0.8386 0.8592 -8.13%
  QoQ % -4.54% -3.14% -2.46% -27.97% 38.84% -2.40% -
  Horiz. % 88.02% 92.21% 95.20% 97.60% 135.51% 97.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3100 0.3000 0.4100 0.4900 0.3850 0.6450 0.7950 -
P/RPS 0.40 0.37 0.46 0.54 0.52 0.66 0.73 -32.97%
  QoQ % 8.11% -19.57% -14.81% 3.85% -21.21% -9.59% -
  Horiz. % 54.79% 50.68% 63.01% 73.97% 71.23% 90.41% 100.00%
P/EPS 2.68 -2.56 -3.76 -73.56 22.17 101.57 48.74 -85.46%
  QoQ % 204.69% 31.91% 94.89% -431.80% -78.17% 108.39% -
  Horiz. % 5.50% -5.25% -7.71% -150.92% 45.49% 208.39% 100.00%
EY 37.26 -39.11 -26.58 -1.36 4.51 0.98 2.05 587.65%
  QoQ % 195.27% -47.14% -1,854.41% -130.16% 360.20% -52.20% -
  Horiz. % 1,817.56% -1,907.80% -1,296.59% -66.34% 220.00% 47.80% 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 0.21 0.19 0.26 0.30 0.24 0.40 0.48 -42.28%
  QoQ % 10.53% -26.92% -13.33% 25.00% -40.00% -16.67% -
  Horiz. % 43.75% 39.58% 54.17% 62.50% 50.00% 83.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 27/08/15 28/05/15 27/02/15 28/11/14 26/08/14 -
Price 0.3000 0.3500 0.3000 0.4600 0.4650 0.5100 0.8250 -
P/RPS 0.39 0.43 0.34 0.50 0.63 0.52 0.75 -35.26%
  QoQ % -9.30% 26.47% -32.00% -20.63% 21.15% -30.67% -
  Horiz. % 52.00% 57.33% 45.33% 66.67% 84.00% 69.33% 100.00%
P/EPS 2.60 -2.98 -2.75 -69.06 26.77 80.31 50.57 -86.10%
  QoQ % 187.25% -8.36% 96.02% -357.98% -66.67% 58.81% -
  Horiz. % 5.14% -5.89% -5.44% -136.56% 52.94% 158.81% 100.00%
EY 38.50 -33.52 -36.32 -1.45 3.74 1.25 1.98 619.20%
  QoQ % 214.86% 7.71% -2,404.83% -138.77% 199.20% -36.87% -
  Horiz. % 1,944.44% -1,692.93% -1,834.34% -73.23% 188.89% 63.13% 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 0.20 0.23 0.19 0.28 0.29 0.31 0.49 -44.89%
  QoQ % -13.04% 21.05% -32.14% -3.45% -6.45% -36.73% -
  Horiz. % 40.82% 46.94% 38.78% 57.14% 59.18% 63.27% 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
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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