Highlights

[PASDEC] QoQ Quarter Result on 2016-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -168.20%    YoY -     40.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 33,152 32,634 35,154 27,133 38,805 21,744 34,503 -2.63%
  QoQ % 1.59% -7.17% 29.56% -30.08% 78.46% -36.98% -
  Horiz. % 96.08% 94.58% 101.89% 78.64% 112.47% 63.02% 100.00%
PBT 152 2,265 -19,582 -3,178 6,829 -1,317 -3,396 -
  QoQ % -93.29% 111.57% -516.17% -146.54% 618.53% 61.22% -
  Horiz. % -4.48% -66.70% 576.62% 93.58% -201.09% 38.78% 100.00%
Tax -759 -814 -5,507 -854 -820 389 -2,671 -56.81%
  QoQ % 6.76% 85.22% -544.85% -4.15% -310.80% 114.56% -
  Horiz. % 28.42% 30.48% 206.18% 31.97% 30.70% -14.56% 100.00%
NP -607 1,451 -25,089 -4,032 6,009 -928 -6,067 -78.48%
  QoQ % -141.83% 105.78% -522.25% -167.10% 747.52% 84.70% -
  Horiz. % 10.00% -23.92% 413.53% 66.46% -99.04% 15.30% 100.00%
NP to SH -113 1,391 -23,801 -4,112 6,029 -873 -5,665 -92.66%
  QoQ % -108.12% 105.84% -478.82% -168.20% 790.61% 84.59% -
  Horiz. % 1.99% -24.55% 420.14% 72.59% -106.43% 15.41% 100.00%
Tax Rate 499.34 % 35.94 % - % - % 12.01 % - % - % -
  QoQ % 1,289.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,157.70% 299.25% 0.00% 0.00% 100.00% - -
Total Cost 33,759 31,183 60,243 31,165 32,796 22,672 40,570 -11.54%
  QoQ % 8.26% -48.24% 93.30% -4.97% 44.65% -44.12% -
  Horiz. % 83.21% 76.86% 148.49% 76.82% 80.84% 55.88% 100.00%
Net Worth 325,445 280,130 276,010 300,727 315,146 311,026 302,787 4.93%
  QoQ % 16.18% 1.49% -8.22% -4.58% 1.32% 2.72% -
  Horiz. % 107.48% 92.52% 91.16% 99.32% 104.08% 102.72% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 325,445 280,130 276,010 300,727 315,146 311,026 302,787 4.93%
  QoQ % 16.18% 1.49% -8.22% -4.58% 1.32% 2.72% -
  Horiz. % 107.48% 92.52% 91.16% 99.32% 104.08% 102.72% 100.00%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 205,978 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -1.83 % 4.45 % -71.37 % -14.86 % 15.49 % -4.27 % -17.58 % -77.90%
  QoQ % -141.12% 106.24% -380.28% -195.93% 462.76% 75.71% -
  Horiz. % 10.41% -25.31% 405.97% 84.53% -88.11% 24.29% 100.00%
ROE -0.03 % 0.50 % -8.62 % -1.37 % 1.91 % -0.28 % -1.87 % -93.66%
  QoQ % -106.00% 105.80% -529.20% -171.73% 782.14% 85.03% -
  Horiz. % 1.60% -26.74% 460.96% 73.26% -102.14% 14.97% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.09 15.84 17.07 13.17 18.84 10.56 16.75 -2.65%
  QoQ % 1.58% -7.21% 29.61% -30.10% 78.41% -36.96% -
  Horiz. % 96.06% 94.57% 101.91% 78.63% 112.48% 63.04% 100.00%
EPS -0.06 0.68 -11.56 -1.99 2.93 -0.42 -2.75 -92.21%
  QoQ % -108.82% 105.88% -480.90% -167.92% 797.62% 84.73% -
  Horiz. % 2.18% -24.73% 420.36% 72.36% -106.55% 15.27% 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 1.5800 1.3600 1.3400 1.4600 1.5300 1.5100 1.4700 4.93%
  QoQ % 16.18% 1.49% -8.22% -4.58% 1.32% 2.72% -
  Horiz. % 107.48% 92.52% 91.16% 99.32% 104.08% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.28 8.15 8.78 6.78 9.69 5.43 8.62 -2.65%
  QoQ % 1.60% -7.18% 29.50% -30.03% 78.45% -37.01% -
  Horiz. % 96.06% 94.55% 101.86% 78.65% 112.41% 62.99% 100.00%
EPS -0.03 0.35 -5.94 -1.03 1.51 -0.22 -1.41 -92.34%
  QoQ % -108.57% 105.89% -476.70% -168.21% 786.36% 84.40% -
  Horiz. % 2.13% -24.82% 421.28% 73.05% -107.09% 15.60% 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 0.8129 0.6997 0.6894 0.7511 0.7871 0.7768 0.7563 4.93%
  QoQ % 16.18% 1.49% -8.21% -4.57% 1.33% 2.71% -
  Horiz. % 107.48% 92.52% 91.15% 99.31% 104.07% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.6100 0.5950 0.5350 0.5200 0.4000 0.3200 0.3100 -
P/RPS 3.79 3.76 3.13 3.95 2.12 3.03 1.85 61.37%
  QoQ % 0.80% 20.13% -20.76% 86.32% -30.03% 63.78% -
  Horiz. % 204.86% 203.24% 169.19% 213.51% 114.59% 163.78% 100.00%
P/EPS -1,111.92 88.11 -4.63 -26.05 13.67 -75.50 -11.27 2,041.16%
  QoQ % -1,361.97% 2,003.02% 82.23% -290.56% 118.11% -569.92% -
  Horiz. % 9,866.19% -781.81% 41.08% 231.14% -121.30% 669.92% 100.00%
EY -0.09 1.13 -21.60 -3.84 7.32 -1.32 -8.87 -95.33%
  QoQ % -107.96% 105.23% -462.50% -152.46% 654.55% 85.12% -
  Horiz. % 1.01% -12.74% 243.52% 43.29% -82.53% 14.88% 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 0.39 0.44 0.40 0.36 0.26 0.21 0.21 51.15%
  QoQ % -11.36% 10.00% 11.11% 38.46% 23.81% 0.00% -
  Horiz. % 185.71% 209.52% 190.48% 171.43% 123.81% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 -
Price 0.5950 0.6100 0.5050 0.5150 0.5400 0.4250 0.3000 -
P/RPS 3.70 3.85 2.96 3.91 2.87 4.03 1.79 62.34%
  QoQ % -3.90% 30.07% -24.30% 36.24% -28.78% 125.14% -
  Horiz. % 206.70% 215.08% 165.36% 218.44% 160.34% 225.14% 100.00%
P/EPS -1,084.57 90.33 -4.37 -25.80 18.45 -100.28 -10.91 2,051.98%
  QoQ % -1,300.68% 2,167.05% 83.06% -239.84% 118.40% -819.16% -
  Horiz. % 9,941.06% -827.96% 40.05% 236.48% -169.11% 919.16% 100.00%
EY -0.09 1.11 -22.88 -3.88 5.42 -1.00 -9.17 -95.43%
  QoQ % -108.11% 104.85% -489.69% -171.59% 642.00% 89.09% -
  Horiz. % 0.98% -12.10% 249.51% 42.31% -59.11% 10.91% 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 0.38 0.45 0.38 0.35 0.35 0.28 0.20 53.46%
  QoQ % -15.56% 18.42% 8.57% 0.00% 25.00% 40.00% -
  Horiz. % 190.00% 225.00% 190.00% 175.00% 175.00% 140.00% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers