Highlights

[PASDEC] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -3,172.01%    YoY -     -768.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 21,744 160,365 125,862 90,920 47,076 210,560 151,957 -72.61%
  QoQ % -86.44% 27.41% 38.43% 93.13% -77.64% 38.57% -
  Horiz. % 14.31% 105.53% 82.83% 59.83% 30.98% 138.57% 100.00%
PBT -1,317 -22,853 -19,457 -7,718 418 9,777 4,894 -
  QoQ % 94.24% -17.45% -152.10% -1,946.41% -95.72% 99.78% -
  Horiz. % -26.91% -466.96% -397.57% -157.70% 8.54% 199.78% 100.00%
Tax 389 -3,466 -795 -3,782 -533 -3,606 -2,816 -
  QoQ % 111.22% -335.97% 78.98% -609.57% 85.22% -28.05% -
  Horiz. % -13.81% 123.08% 28.23% 134.30% 18.93% 128.05% 100.00%
NP -928 -26,319 -20,252 -11,500 -115 6,171 2,078 -
  QoQ % 96.47% -29.96% -76.10% -9,900.00% -101.86% 196.97% -
  Horiz. % -44.66% -1,266.55% -974.59% -553.42% -5.53% 296.97% 100.00%
NP to SH -873 23,792 -18,127 -11,223 -343 4,967 981 -
  QoQ % -103.67% 231.25% -61.52% -3,172.01% -106.91% 406.32% -
  Horiz. % -88.99% 2,425.28% -1,847.81% -1,144.04% -34.96% 506.32% 100.00%
Tax Rate - % - % - % - % 127.51 % 36.88 % 57.54 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 245.74% -35.91% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 221.60% 64.09% 100.00%
Total Cost 22,672 186,684 146,114 102,420 47,191 204,389 149,879 -71.58%
  QoQ % -87.86% 27.77% 42.66% 117.03% -76.91% 36.37% -
  Horiz. % 15.13% 124.56% 97.49% 68.34% 31.49% 136.37% 100.00%
Net Worth 311,026 302,787 317,222 327,505 335,744 466,144 335,744 -4.97%
  QoQ % 2.72% -4.55% -3.14% -2.45% -27.97% 38.84% -
  Horiz. % 92.64% 90.18% 94.48% 97.55% 100.00% 138.84% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 311,026 302,787 317,222 327,505 335,744 466,144 335,744 -4.97%
  QoQ % 2.72% -4.55% -3.14% -2.45% -27.97% 38.84% -
  Horiz. % 92.64% 90.18% 94.48% 97.55% 100.00% 138.84% 100.00%
NOSH 205,978 205,978 205,988 205,978 205,978 285,978 205,978 -
  QoQ % 0.00% -0.01% 0.01% 0.00% -27.97% 38.84% -
  Horiz. % 100.00% 100.00% 100.01% 100.00% 100.00% 138.84% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -4.27 % -16.41 % -16.09 % -12.65 % -0.24 % 2.93 % 1.37 % -
  QoQ % 73.98% -1.99% -27.19% -5,170.83% -108.19% 113.87% -
  Horiz. % -311.68% -1,197.81% -1,174.45% -923.36% -17.52% 213.87% 100.00%
ROE -0.28 % 7.86 % -5.71 % -3.43 % -0.10 % 1.07 % 0.29 % -
  QoQ % -103.56% 237.65% -66.47% -3,330.00% -109.35% 268.97% -
  Horiz. % -96.55% 2,710.34% -1,968.97% -1,182.76% -34.48% 368.97% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.56 77.86 61.10 44.14 22.85 73.63 73.77 -72.60%
  QoQ % -86.44% 27.43% 38.42% 93.17% -68.97% -0.19% -
  Horiz. % 14.31% 105.54% 82.82% 59.83% 30.97% 99.81% 100.00%
EPS -0.42 -11.55 -8.80 -5.45 -0.17 2.41 0.48 -
  QoQ % 96.36% -31.25% -61.47% -3,105.88% -107.05% 402.08% -
  Horiz. % -87.50% -2,406.25% -1,833.33% -1,135.42% -35.42% 502.08% 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 1.5100 1.4700 1.5400 1.5900 1.6300 1.6300 1.6300 -4.97%
  QoQ % 2.72% -4.55% -3.14% -2.45% 0.00% 0.00% -
  Horiz. % 92.64% 90.18% 94.48% 97.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.43 40.05 31.44 22.71 11.76 52.59 37.95 -72.61%
  QoQ % -86.44% 27.39% 38.44% 93.11% -77.64% 38.58% -
  Horiz. % 14.31% 105.53% 82.85% 59.84% 30.99% 138.58% 100.00%
EPS -0.22 5.94 -4.53 -2.80 -0.09 1.24 0.25 -
  QoQ % -103.70% 231.13% -61.79% -3,011.11% -107.26% 396.00% -
  Horiz. % -88.00% 2,376.00% -1,812.00% -1,120.00% -36.00% 496.00% 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 0.7768 0.7563 0.7923 0.8180 0.8386 1.1643 0.8386 -4.97%
  QoQ % 2.71% -4.54% -3.14% -2.46% -27.97% 38.84% -
  Horiz. % 92.63% 90.19% 94.48% 97.54% 100.00% 138.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.3200 0.3100 0.3000 0.4100 0.4900 0.3850 0.6450 -
P/RPS 3.03 0.40 0.49 0.93 2.14 0.52 0.87 129.59%
  QoQ % 657.50% -18.37% -47.31% -56.54% 311.54% -40.23% -
  Horiz. % 348.28% 45.98% 56.32% 106.90% 245.98% 59.77% 100.00%
P/EPS -75.50 2.68 -3.41 -7.52 -294.25 22.17 135.43 -
  QoQ % -2,917.16% 178.59% 54.65% 97.44% -1,427.24% -83.63% -
  Horiz. % -55.75% 1.98% -2.52% -5.55% -217.27% 16.37% 100.00%
EY -1.32 37.26 -29.33 -13.29 -0.34 4.51 0.74 -
  QoQ % -103.54% 227.04% -120.69% -3,808.82% -107.54% 509.46% -
  Horiz. % -178.38% 5,035.13% -3,963.51% -1,795.95% -45.95% 609.46% 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 0.21 0.19 0.26 0.30 0.24 0.40 -34.90%
  QoQ % 0.00% 10.53% -26.92% -13.33% 25.00% -40.00% -
  Horiz. % 52.50% 52.50% 47.50% 65.00% 75.00% 60.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 27/11/15 27/08/15 28/05/15 27/02/15 28/11/14 -
Price 0.4250 0.3000 0.3500 0.3000 0.4600 0.4650 0.5100 -
P/RPS 4.03 0.39 0.57 0.68 2.01 0.63 0.69 223.97%
  QoQ % 933.33% -31.58% -16.18% -66.17% 219.05% -8.70% -
  Horiz. % 584.06% 56.52% 82.61% 98.55% 291.30% 91.30% 100.00%
P/EPS -100.28 2.60 -3.98 -5.51 -276.24 26.77 107.08 -
  QoQ % -3,956.92% 165.33% 27.77% 98.01% -1,131.90% -75.00% -
  Horiz. % -93.65% 2.43% -3.72% -5.15% -257.98% 25.00% 100.00%
EY -1.00 38.50 -25.14 -18.16 -0.36 3.74 0.93 -
  QoQ % -102.60% 253.14% -38.44% -4,944.44% -109.63% 302.15% -
  Horiz. % -107.53% 4,139.79% -2,703.23% -1,952.69% -38.71% 402.15% 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 0.20 0.23 0.19 0.28 0.29 0.31 -6.55%
  QoQ % 40.00% -13.04% 21.05% -32.14% -3.45% -6.45% -
  Horiz. % 90.32% 64.52% 74.19% 61.29% 90.32% 93.55% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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