Highlights

[PASDEC] QoQ 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 -     -139.17%    YoY -     -504.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 47,076 58,603 39,208 50,304 62,445 31,573 32,826 27.20%
  QoQ % -19.67% 49.47% -22.06% -19.44% 97.78% -3.82% -
  Horiz. % 143.41% 178.53% 119.44% 153.24% 190.23% 96.18% 100.00%
PBT 418 4,883 438 187 4,269 18,597 29,571 -94.17%
  QoQ % -91.44% 1,014.84% 134.22% -95.62% -77.04% -37.11% -
  Horiz. % 1.41% 16.51% 1.48% 0.63% 14.44% 62.89% 100.00%
Tax -533 -790 -198 -1,311 -1,307 550 2,615 -
  QoQ % 32.53% -298.99% 84.90% -0.31% -337.64% -78.97% -
  Horiz. % -20.38% -30.21% -7.57% -50.13% -49.98% 21.03% 100.00%
NP -115 4,093 240 -1,124 2,962 19,147 32,186 -
  QoQ % -102.81% 1,605.42% 121.35% -137.95% -84.53% -40.51% -
  Horiz. % -0.36% 12.72% 0.75% -3.49% 9.20% 59.49% 100.00%
NP to SH -343 3,986 -699 -1,082 2,762 -19,544 32,543 -
  QoQ % -108.61% 670.24% 35.40% -139.17% 114.13% -160.06% -
  Horiz. % -1.05% 12.25% -2.15% -3.32% 8.49% -60.06% 100.00%
Tax Rate 127.51 % 16.18 % 45.21 % 701.07 % 30.62 % -2.96 % -8.84 % -
  QoQ % 688.07% -64.21% -93.55% 2,189.58% 1,134.46% 66.52% -
  Horiz. % -1,442.42% -183.03% -511.43% -7,930.66% -346.38% 33.48% 100.00%
Total Cost 47,191 54,510 38,968 51,428 59,483 12,426 640 1,663.02%
  QoQ % -13.43% 39.88% -24.23% -13.54% 378.70% 1,841.56% -
  Horiz. % 7,373.59% 8,517.19% 6,088.75% 8,035.62% 9,294.22% 1,941.56% 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 % 6.98 % 0.61 % -2.23 % 4.74 % 60.64 % 98.05 % -
  QoQ % -103.44% 1,044.26% 127.35% -147.05% -92.18% -38.15% -
  Horiz. % -0.24% 7.12% 0.62% -2.27% 4.83% 61.85% 100.00%
ROE -0.10 % 0.86 % -0.21 % -0.31 % 0.80 % -4.09 % 9.03 % -
  QoQ % -111.63% 509.52% 32.26% -138.75% 119.56% -145.29% -
  Horiz. % -1.11% 9.52% -2.33% -3.43% 8.86% -45.29% 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 22.85 20.49 19.04 24.42 30.32 11.04 15.94 27.16%
  QoQ % 11.52% 7.62% -22.03% -19.46% 174.64% -30.74% -
  Horiz. % 143.35% 128.54% 119.45% 153.20% 190.21% 69.26% 100.00%
EPS -0.17 1.93 -0.34 -0.52 1.34 -9.49 15.80 -
  QoQ % -108.81% 667.65% 34.62% -138.81% 114.12% -160.06% -
  Horiz. % -1.08% 12.22% -2.15% -3.29% 8.48% -60.06% 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 11.76 14.64 9.79 12.56 15.60 7.89 8.20 27.20%
  QoQ % -19.67% 49.54% -22.05% -19.49% 97.72% -3.78% -
  Horiz. % 143.41% 178.54% 119.39% 153.17% 190.24% 96.22% 100.00%
EPS -0.09 1.00 -0.17 -0.27 0.69 -4.88 8.13 -
  QoQ % -109.00% 688.24% 37.04% -139.13% 114.14% -160.02% -
  Horiz. % -1.11% 12.30% -2.09% -3.32% 8.49% -60.02% 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 2.14 1.88 3.39 3.26 1.80 3.71 2.76 -15.61%
  QoQ % 13.83% -44.54% 3.99% 81.11% -51.48% 34.42% -
  Horiz. % 77.54% 68.12% 122.83% 118.12% 65.22% 134.42% 100.00%
P/EPS -294.25 27.62 -190.07 -151.34 40.64 -6.00 2.78 -
  QoQ % -1,165.35% 114.53% -25.59% -472.39% 777.33% -315.83% -
  Horiz. % -10,584.53% 993.53% -6,837.05% -5,443.88% 1,461.87% -215.83% 100.00%
EY -0.34 3.62 -0.53 -0.66 2.46 -16.67 35.91 -
  QoQ % -109.39% 783.02% 19.70% -126.83% 114.76% -146.42% -
  Horiz. % -0.95% 10.08% -1.48% -1.84% 6.85% -46.42% 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 2.01 2.27 2.68 3.38 1.90 5.53 2.76 -19.07%
  QoQ % -11.45% -15.30% -20.71% 77.89% -65.64% 100.36% -
  Horiz. % 72.83% 82.25% 97.10% 122.46% 68.84% 200.36% 100.00%
P/EPS -276.24 33.36 -150.28 -157.05 42.88 -8.93 2.78 -
  QoQ % -928.06% 122.20% 4.31% -466.25% 580.18% -421.22% -
  Horiz. % -9,936.69% 1,200.00% -5,405.76% -5,649.28% 1,542.45% -321.22% 100.00%
EY -0.36 3.00 -0.67 -0.64 2.33 -11.20 35.91 -
  QoQ % -112.00% 547.76% -4.69% -127.47% 120.80% -131.19% -
  Horiz. % -1.00% 8.35% -1.87% -1.78% 6.49% -31.19% 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.
 


 

213  467  529  1121 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 ARMADA 0.335-0.04 
 DSONIC 1.16+0.12 
 SAPNRG 0.20-0.01 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 HSI-C7V 0.25+0.045 
 DSONIC-WA 0.49+0.105 
 MYEG 1.13-0.05 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers