Highlights

[PASDEC] QoQ Quarter Result on 2015-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     36.54%    YoY -     -887.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 38,805 21,744 34,503 34,942 43,844 47,076 58,603 -24.05%
  QoQ % 78.46% -36.98% -1.26% -20.30% -6.87% -19.67% -
  Horiz. % 66.22% 37.10% 58.88% 59.62% 74.82% 80.33% 100.00%
PBT 6,829 -1,317 -3,396 -11,739 -8,136 418 4,883 25.08%
  QoQ % 618.53% 61.22% 71.07% -44.28% -2,046.41% -91.44% -
  Horiz. % 139.85% -26.97% -69.55% -240.41% -166.62% 8.56% 100.00%
Tax -820 389 -2,671 2,987 -3,249 -533 -790 2.52%
  QoQ % -310.80% 114.56% -189.42% 191.94% -509.57% 32.53% -
  Horiz. % 103.80% -49.24% 338.10% -378.10% 411.27% 67.47% 100.00%
NP 6,009 -928 -6,067 -8,752 -11,385 -115 4,093 29.20%
  QoQ % 747.52% 84.70% 30.68% 23.13% -9,800.00% -102.81% -
  Horiz. % 146.81% -22.67% -148.23% -213.83% -278.16% -2.81% 100.00%
NP to SH 6,029 -873 -5,665 -6,904 -10,880 -343 3,986 31.80%
  QoQ % 790.61% 84.59% 17.95% 36.54% -3,072.01% -108.61% -
  Horiz. % 151.25% -21.90% -142.12% -173.21% -272.96% -8.61% 100.00%
Tax Rate 12.01 % - % - % - % - % 127.51 % 16.18 % -18.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 688.07% -
  Horiz. % 74.23% 0.00% 0.00% 0.00% 0.00% 788.07% 100.00%
Total Cost 32,796 22,672 40,570 43,694 55,229 47,191 54,510 -28.75%
  QoQ % 44.65% -44.12% -7.15% -20.89% 17.03% -13.43% -
  Horiz. % 60.17% 41.59% 74.43% 80.16% 101.32% 86.57% 100.00%
Net Worth 315,146 311,026 302,787 317,377 327,505 335,744 466,144 -22.99%
  QoQ % 1.32% 2.72% -4.60% -3.09% -2.45% -27.97% -
  Horiz. % 67.61% 66.72% 64.96% 68.09% 70.26% 72.03% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 315,146 311,026 302,787 317,377 327,505 335,744 466,144 -22.99%
  QoQ % 1.32% 2.72% -4.60% -3.09% -2.45% -27.97% -
  Horiz. % 67.61% 66.72% 64.96% 68.09% 70.26% 72.03% 100.00%
NOSH 205,978 205,978 205,978 206,089 205,978 205,978 285,978 -19.66%
  QoQ % 0.00% 0.00% -0.05% 0.05% 0.00% -27.97% -
  Horiz. % 72.03% 72.03% 72.03% 72.06% 72.03% 72.03% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.49 % -4.27 % -17.58 % -25.05 % -25.97 % -0.24 % 6.98 % 70.22%
  QoQ % 462.76% 75.71% 29.82% 3.54% -10,720.83% -103.44% -
  Horiz. % 221.92% -61.17% -251.86% -358.88% -372.06% -3.44% 100.00%
ROE 1.91 % -0.28 % -1.87 % -2.18 % -3.32 % -0.10 % 0.86 % 70.31%
  QoQ % 782.14% 85.03% 14.22% 34.34% -3,220.00% -111.63% -
  Horiz. % 222.09% -32.56% -217.44% -253.49% -386.05% -11.63% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.84 10.56 16.75 16.95 21.29 22.85 20.49 -5.45%
  QoQ % 78.41% -36.96% -1.18% -20.39% -6.83% 11.52% -
  Horiz. % 91.95% 51.54% 81.75% 82.72% 103.90% 111.52% 100.00%
EPS 2.93 -0.42 -2.75 -3.35 -5.28 -0.17 1.93 32.12%
  QoQ % 797.62% 84.73% 17.91% 36.55% -3,005.88% -108.81% -
  Horiz. % 151.81% -21.76% -142.49% -173.58% -273.58% -8.81% 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 1.5300 1.5100 1.4700 1.5400 1.5900 1.6300 1.6300 -4.14%
  QoQ % 1.32% 2.72% -4.55% -3.14% -2.45% 0.00% -
  Horiz. % 93.87% 92.64% 90.18% 94.48% 97.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.69 5.43 8.62 8.73 10.95 11.76 14.64 -24.07%
  QoQ % 78.45% -37.01% -1.26% -20.27% -6.89% -19.67% -
  Horiz. % 66.19% 37.09% 58.88% 59.63% 74.80% 80.33% 100.00%
EPS 1.51 -0.22 -1.41 -1.72 -2.72 -0.09 1.00 31.65%
  QoQ % 786.36% 84.40% 18.02% 36.76% -2,922.22% -109.00% -
  Horiz. % 151.00% -22.00% -141.00% -172.00% -272.00% -9.00% 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 0.7871 0.7768 0.7563 0.7927 0.8180 0.8386 1.1643 -22.99%
  QoQ % 1.33% 2.71% -4.59% -3.09% -2.46% -27.97% -
  Horiz. % 67.60% 66.72% 64.96% 68.08% 70.26% 72.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.4000 0.3200 0.3100 0.3000 0.4100 0.4900 0.3850 -
P/RPS 2.12 3.03 1.85 1.77 1.93 2.14 1.88 8.35%
  QoQ % -30.03% 63.78% 4.52% -8.29% -9.81% 13.83% -
  Horiz. % 112.77% 161.17% 98.40% 94.15% 102.66% 113.83% 100.00%
P/EPS 13.67 -75.50 -11.27 -8.96 -7.76 -294.25 27.62 -37.46%
  QoQ % 118.11% -569.92% -25.78% -15.46% 97.36% -1,165.35% -
  Horiz. % 49.49% -273.35% -40.80% -32.44% -28.10% -1,065.35% 100.00%
EY 7.32 -1.32 -8.87 -11.17 -12.88 -0.34 3.62 59.98%
  QoQ % 654.55% 85.12% 20.59% 13.28% -3,688.24% -109.39% -
  Horiz. % 202.21% -36.46% -245.03% -308.56% -355.80% -9.39% 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 0.26 0.21 0.21 0.19 0.26 0.30 0.24 5.49%
  QoQ % 23.81% 0.00% 10.53% -26.92% -13.33% 25.00% -
  Horiz. % 108.33% 87.50% 87.50% 79.17% 108.33% 125.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 29/02/16 27/11/15 27/08/15 28/05/15 27/02/15 -
Price 0.5400 0.4250 0.3000 0.3500 0.3000 0.4600 0.4650 -
P/RPS 2.87 4.03 1.79 2.06 1.41 2.01 2.27 16.94%
  QoQ % -28.78% 125.14% -13.11% 46.10% -29.85% -11.45% -
  Horiz. % 126.43% 177.53% 78.85% 90.75% 62.11% 88.55% 100.00%
P/EPS 18.45 -100.28 -10.91 -10.45 -5.68 -276.24 33.36 -32.65%
  QoQ % 118.40% -819.16% -4.40% -83.98% 97.94% -928.06% -
  Horiz. % 55.31% -300.60% -32.70% -31.32% -17.03% -828.06% 100.00%
EY 5.42 -1.00 -9.17 -9.57 -17.61 -0.36 3.00 48.39%
  QoQ % 642.00% 89.09% 4.18% 45.66% -4,791.67% -112.00% -
  Horiz. % 180.67% -33.33% -305.67% -319.00% -587.00% -12.00% 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 0.35 0.28 0.20 0.23 0.19 0.28 0.29 13.37%
  QoQ % 25.00% 40.00% -13.04% 21.05% -32.14% -3.45% -
  Horiz. % 120.69% 96.55% 68.97% 79.31% 65.52% 96.55% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

173  448  563  1267 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.65-0.13 
 VIVOCOM 0.0450.00 
 HWGB 0.775+0.06 
 KSTAR 0.42+0.05 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS