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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

352  355  585  1091 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.18+0.01 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.15-0.025 
 INIX 0.325+0.025 
 JCY 0.75+0.035 
 KANGER 0.215-0.005 
 SAPNRG 0.11+0.005 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
6. KLCI waves 26 - Wave 3 could have started KLCI waves
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS