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.
 


 

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 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers