Highlights

[PASDEC] QoQ 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 -     -3,072.01%    YoY -     -905.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 34,503 34,942 43,844 47,076 58,603 39,208 -32.47%
  QoQ % -36.98% -1.26% -20.30% -6.87% -19.67% 49.47% -
  Horiz. % 55.46% 88.00% 89.12% 111.82% 120.07% 149.47% 100.00%
PBT -1,317 -3,396 -11,739 -8,136 418 4,883 438 -
  QoQ % 61.22% 71.07% -44.28% -2,046.41% -91.44% 1,014.84% -
  Horiz. % -300.68% -775.34% -2,680.14% -1,857.53% 95.43% 1,114.84% 100.00%
Tax 389 -2,671 2,987 -3,249 -533 -790 -198 -
  QoQ % 114.56% -189.42% 191.94% -509.57% 32.53% -298.99% -
  Horiz. % -196.46% 1,348.99% -1,508.59% 1,640.91% 269.19% 398.99% 100.00%
NP -928 -6,067 -8,752 -11,385 -115 4,093 240 -
  QoQ % 84.70% 30.68% 23.13% -9,800.00% -102.81% 1,605.42% -
  Horiz. % -386.67% -2,527.92% -3,646.67% -4,743.75% -47.92% 1,705.42% 100.00%
NP to SH -873 -5,665 -6,904 -10,880 -343 3,986 -699 15.96%
  QoQ % 84.59% 17.95% 36.54% -3,072.01% -108.61% 670.24% -
  Horiz. % 124.89% 810.44% 987.70% 1,556.51% 49.07% -570.24% 100.00%
Tax Rate - % - % - % - % 127.51 % 16.18 % 45.21 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 688.07% -64.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 282.04% 35.79% 100.00%
Total Cost 22,672 40,570 43,694 55,229 47,191 54,510 38,968 -30.28%
  QoQ % -44.12% -7.15% -20.89% 17.03% -13.43% 39.88% -
  Horiz. % 58.18% 104.11% 112.13% 141.73% 121.10% 139.88% 100.00%
Net Worth 311,026 302,787 317,377 327,505 335,744 466,144 335,744 -4.97%
  QoQ % 2.72% -4.60% -3.09% -2.45% -27.97% 38.84% -
  Horiz. % 92.64% 90.18% 94.53% 97.55% 100.00% 138.84% 100.00%
Dividend
31/03/10 31/06/10 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 311,026 302,787 317,377 327,505 335,744 466,144 335,744 -4.97%
  QoQ % 2.72% -4.60% -3.09% -2.45% -27.97% 38.84% -
  Horiz. % 92.64% 90.18% 94.53% 97.55% 100.00% 138.84% 100.00%
NOSH 205,978 205,978 206,089 205,978 205,978 285,978 205,978 -
  QoQ % 0.00% -0.05% 0.05% 0.00% -27.97% 38.84% -
  Horiz. % 100.00% 100.00% 100.05% 100.00% 100.00% 138.84% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/11 30/06/15 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.27 % -17.58 % -25.05 % -25.97 % -0.24 % 6.98 % 0.61 % -
  QoQ % 75.71% 29.82% 3.54% -10,720.83% -103.44% 1,044.26% -
  Horiz. % -700.00% -2,881.97% -4,106.56% -4,257.38% -39.34% 1,144.26% 100.00%
ROE -0.28 % -1.87 % -2.18 % -3.32 % -0.10 % 0.86 % -0.21 % 21.12%
  QoQ % 85.03% 14.22% 34.34% -3,220.00% -111.63% 509.52% -
  Horiz. % 133.33% 890.48% 1,038.10% 1,580.95% 47.62% -409.52% 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 16.75 16.95 21.29 22.85 20.49 19.04 -32.47%
  QoQ % -36.96% -1.18% -20.39% -6.83% 11.52% 7.62% -
  Horiz. % 55.46% 87.97% 89.02% 111.82% 120.01% 107.62% 100.00%
EPS -0.42 -2.75 -3.35 -5.28 -0.17 1.93 -0.34 15.11%
  QoQ % 84.73% 17.91% 36.55% -3,005.88% -108.81% 667.65% -
  Horiz. % 123.53% 808.82% 985.29% 1,552.94% 50.00% -567.65% 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 8.62 8.73 10.95 11.76 14.64 9.79 -32.47%
  QoQ % -37.01% -1.26% -20.27% -6.89% -19.67% 49.54% -
  Horiz. % 55.46% 88.05% 89.17% 111.85% 120.12% 149.54% 100.00%
EPS -0.22 -1.41 -1.72 -2.72 -0.09 1.00 -0.17 18.74%
  QoQ % 84.40% 18.02% 36.76% -2,922.22% -109.00% 688.24% -
  Horiz. % 129.41% 829.41% 1,011.76% 1,600.00% 52.94% -588.24% 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 0.7927 0.8180 0.8386 1.1643 0.8386 -4.97%
  QoQ % 2.71% -4.59% -3.09% -2.46% -27.97% 38.84% -
  Horiz. % 92.63% 90.19% 94.53% 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 1.85 1.77 1.93 2.14 1.88 3.39 -7.20%
  QoQ % 63.78% 4.52% -8.29% -9.81% 13.83% -44.54% -
  Horiz. % 89.38% 54.57% 52.21% 56.93% 63.13% 55.46% 100.00%
P/EPS -75.50 -11.27 -8.96 -7.76 -294.25 27.62 -190.07 -45.93%
  QoQ % -569.92% -25.78% -15.46% 97.36% -1,165.35% 114.53% -
  Horiz. % 39.72% 5.93% 4.71% 4.08% 154.81% -14.53% 100.00%
EY -1.32 -8.87 -11.17 -12.88 -0.34 3.62 -0.53 83.64%
  QoQ % 85.12% 20.59% 13.28% -3,688.24% -109.39% 783.02% -
  Horiz. % 249.06% 1,673.58% 2,107.55% 2,430.19% 64.15% -683.02% 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 1.79 2.06 1.41 2.01 2.27 2.68 31.22%
  QoQ % 125.14% -13.11% 46.10% -29.85% -11.45% -15.30% -
  Horiz. % 150.37% 66.79% 76.87% 52.61% 75.00% 84.70% 100.00%
P/EPS -100.28 -10.91 -10.45 -5.68 -276.24 33.36 -150.28 -23.62%
  QoQ % -819.16% -4.40% -83.98% 97.94% -928.06% 122.20% -
  Horiz. % 66.73% 7.26% 6.95% 3.78% 183.82% -22.20% 100.00%
EY -1.00 -9.17 -9.57 -17.61 -0.36 3.00 -0.67 30.57%
  QoQ % 89.09% 4.18% 45.66% -4,791.67% -112.00% 547.76% -
  Horiz. % 149.25% 1,368.66% 1,428.36% 2,628.36% 53.73% -447.76% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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