Highlights

[PASDEC] QoQ 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 -     790.61%    YoY -     155.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 32,634 35,154 27,133 38,805 21,744 34,503 34,942 -4.45%
  QoQ % -7.17% 29.56% -30.08% 78.46% -36.98% -1.26% -
  Horiz. % 93.39% 100.61% 77.65% 111.06% 62.23% 98.74% 100.00%
PBT 2,265 -19,582 -3,178 6,829 -1,317 -3,396 -11,739 -
  QoQ % 111.57% -516.17% -146.54% 618.53% 61.22% 71.07% -
  Horiz. % -19.29% 166.81% 27.07% -58.17% 11.22% 28.93% 100.00%
Tax -814 -5,507 -854 -820 389 -2,671 2,987 -
  QoQ % 85.22% -544.85% -4.15% -310.80% 114.56% -189.42% -
  Horiz. % -27.25% -184.37% -28.59% -27.45% 13.02% -89.42% 100.00%
NP 1,451 -25,089 -4,032 6,009 -928 -6,067 -8,752 -
  QoQ % 105.78% -522.25% -167.10% 747.52% 84.70% 30.68% -
  Horiz. % -16.58% 286.67% 46.07% -68.66% 10.60% 69.32% 100.00%
NP to SH 1,391 -23,801 -4,112 6,029 -873 -5,665 -6,904 -
  QoQ % 105.84% -478.82% -168.20% 790.61% 84.59% 17.95% -
  Horiz. % -20.15% 344.74% 59.56% -87.33% 12.64% 82.05% 100.00%
Tax Rate 35.94 % - % - % 12.01 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 299.25% 0.00% 0.00% 100.00% - - -
Total Cost 31,183 60,243 31,165 32,796 22,672 40,570 43,694 -20.12%
  QoQ % -48.24% 93.30% -4.97% 44.65% -44.12% -7.15% -
  Horiz. % 71.37% 137.87% 71.33% 75.06% 51.89% 92.85% 100.00%
Net Worth 280,130 276,010 300,727 315,146 311,026 302,787 317,377 -7.98%
  QoQ % 1.49% -8.22% -4.58% 1.32% 2.72% -4.60% -
  Horiz. % 88.26% 86.97% 94.75% 99.30% 98.00% 95.40% 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 280,130 276,010 300,727 315,146 311,026 302,787 317,377 -7.98%
  QoQ % 1.49% -8.22% -4.58% 1.32% 2.72% -4.60% -
  Horiz. % 88.26% 86.97% 94.75% 99.30% 98.00% 95.40% 100.00%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 206,089 -0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.05% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.95% 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 % -71.37 % -14.86 % 15.49 % -4.27 % -17.58 % -25.05 % -
  QoQ % 106.24% -380.28% -195.93% 462.76% 75.71% 29.82% -
  Horiz. % -17.76% 284.91% 59.32% -61.84% 17.05% 70.18% 100.00%
ROE 0.50 % -8.62 % -1.37 % 1.91 % -0.28 % -1.87 % -2.18 % -
  QoQ % 105.80% -529.20% -171.73% 782.14% 85.03% 14.22% -
  Horiz. % -22.94% 395.41% 62.84% -87.61% 12.84% 85.78% 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 15.84 17.07 13.17 18.84 10.56 16.75 16.95 -4.41%
  QoQ % -7.21% 29.61% -30.10% 78.41% -36.96% -1.18% -
  Horiz. % 93.45% 100.71% 77.70% 111.15% 62.30% 98.82% 100.00%
EPS 0.68 -11.56 -1.99 2.93 -0.42 -2.75 -3.35 -
  QoQ % 105.88% -480.90% -167.92% 797.62% 84.73% 17.91% -
  Horiz. % -20.30% 345.07% 59.40% -87.46% 12.54% 82.09% 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 8.15 8.78 6.78 9.69 5.43 8.62 8.73 -4.48%
  QoQ % -7.18% 29.50% -30.03% 78.45% -37.01% -1.26% -
  Horiz. % 93.36% 100.57% 77.66% 111.00% 62.20% 98.74% 100.00%
EPS 0.35 -5.94 -1.03 1.51 -0.22 -1.41 -1.72 -
  QoQ % 105.89% -476.70% -168.21% 786.36% 84.40% 18.02% -
  Horiz. % -20.35% 345.35% 59.88% -87.79% 12.79% 81.98% 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 0.7927 -7.98%
  QoQ % 1.49% -8.21% -4.57% 1.33% 2.71% -4.59% -
  Horiz. % 88.27% 86.97% 94.75% 99.29% 97.99% 95.41% 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 3.76 3.13 3.95 2.12 3.03 1.85 1.77 65.17%
  QoQ % 20.13% -20.76% 86.32% -30.03% 63.78% 4.52% -
  Horiz. % 212.43% 176.84% 223.16% 119.77% 171.19% 104.52% 100.00%
P/EPS 88.11 -4.63 -26.05 13.67 -75.50 -11.27 -8.96 -
  QoQ % 2,003.02% 82.23% -290.56% 118.11% -569.92% -25.78% -
  Horiz. % -983.37% 51.67% 290.74% -152.57% 842.63% 125.78% 100.00%
EY 1.13 -21.60 -3.84 7.32 -1.32 -8.87 -11.17 -
  QoQ % 105.23% -462.50% -152.46% 654.55% 85.12% 20.59% -
  Horiz. % -10.12% 193.38% 34.38% -65.53% 11.82% 79.41% 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 30/06/16 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 3.85 2.96 3.91 2.87 4.03 1.79 2.06 51.67%
  QoQ % 30.07% -24.30% 36.24% -28.78% 125.14% -13.11% -
  Horiz. % 186.89% 143.69% 189.81% 139.32% 195.63% 86.89% 100.00%
P/EPS 90.33 -4.37 -25.80 18.45 -100.28 -10.91 -10.45 -
  QoQ % 2,167.05% 83.06% -239.84% 118.40% -819.16% -4.40% -
  Horiz. % -864.40% 41.82% 246.89% -176.56% 959.62% 104.40% 100.00%
EY 1.11 -22.88 -3.88 5.42 -1.00 -9.17 -9.57 -
  QoQ % 104.85% -489.69% -171.59% 642.00% 89.09% 4.18% -
  Horiz. % -11.60% 239.08% 40.54% -56.64% 10.45% 95.82% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers