Highlights

[PASDEC] QoQ Quarter Result on 2018-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -398.89%    YoY -     -1,760.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 39,096 34,360 50,647 26,087 33,983 38,660 33,152 11.59%
  QoQ % 13.78% -32.16% 94.15% -23.24% -12.10% 16.61% -
  Horiz. % 117.93% 103.64% 152.77% 78.69% 102.51% 116.61% 100.00%
PBT -3,097 -6,518 -1,308 -4,035 3,747 332 152 -
  QoQ % 52.49% -398.32% 67.58% -207.69% 1,028.61% 118.42% -
  Horiz. % -2,037.50% -4,288.16% -860.53% -2,654.61% 2,465.13% 218.42% 100.00%
Tax -6,613 318 -461 0 1,622 -780 -759 321.75%
  QoQ % -2,179.56% 168.98% 0.00% 0.00% 307.95% -2.77% -
  Horiz. % 871.28% -41.90% 60.74% -0.00% -213.70% 102.77% 100.00%
NP -9,710 -6,200 -1,769 -4,035 5,369 -448 -607 531.68%
  QoQ % -56.61% -250.48% 56.16% -175.15% 1,298.44% 26.19% -
  Horiz. % 1,599.67% 1,021.42% 291.43% 664.74% -884.51% 73.81% 100.00%
NP to SH -8,162 -5,822 -1,167 -3,634 5,533 -313 -113 1,620.92%
  QoQ % -40.19% -398.89% 67.89% -165.68% 1,867.73% -176.99% -
  Horiz. % 7,223.01% 5,152.21% 1,032.74% 3,215.93% -4,896.46% 276.99% 100.00%
Tax Rate - % - % - % - % -43.29 % 234.94 % 499.34 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -118.43% -52.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -8.67% 47.05% 100.00%
Total Cost 48,806 40,560 52,416 30,122 28,614 39,108 33,759 27.77%
  QoQ % 20.33% -22.62% 74.01% 5.27% -26.83% 15.84% -
  Horiz. % 144.57% 120.15% 155.27% 89.23% 84.76% 115.84% 100.00%
Net Worth 347,490 325,243 317,435 320,295 326,098 263,047 325,445 4.45%
  QoQ % 6.84% 2.46% -0.89% -1.78% 23.97% -19.17% -
  Horiz. % 106.77% 99.94% 97.54% 98.42% 100.20% 80.83% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 347,490 325,243 317,435 320,295 326,098 263,047 325,445 4.45%
  QoQ % 6.84% 2.46% -0.89% -1.78% 23.97% -19.17% -
  Horiz. % 106.77% 99.94% 97.54% 98.42% 100.20% 80.83% 100.00%
NOSH 404,059 396,639 285,978 285,978 250,845 239,134 205,978 56.51%
  QoQ % 1.87% 38.70% 0.00% 14.01% 4.90% 16.10% -
  Horiz. % 196.17% 192.56% 138.84% 138.84% 121.78% 116.10% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -24.84 % -18.04 % -3.49 % -15.47 % 15.80 % -1.16 % -1.83 % 466.33%
  QoQ % -37.69% -416.91% 77.44% -197.91% 1,462.07% 36.61% -
  Horiz. % 1,357.38% 985.79% 190.71% 845.36% -863.39% 63.39% 100.00%
ROE -2.35 % -1.79 % -0.37 % -1.13 % 1.70 % -0.12 % -0.03 % 1,716.27%
  QoQ % -31.28% -383.78% 67.26% -166.47% 1,516.67% -300.00% -
  Horiz. % 7,833.33% 5,966.67% 1,233.33% 3,766.67% -5,666.67% 400.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.68 8.66 17.71 9.12 13.55 16.17 16.09 -28.67%
  QoQ % 11.78% -51.10% 94.19% -32.69% -16.20% 0.50% -
  Horiz. % 60.16% 53.82% 110.07% 56.68% 84.21% 100.50% 100.00%
EPS -2.02 -1.47 -0.41 -1.27 2.19 -0.22 -0.06 935.98%
  QoQ % -37.41% -258.54% 67.72% -157.99% 1,095.45% -266.67% -
  Horiz. % 3,366.67% 2,450.00% 683.33% 2,116.67% -3,650.00% 366.67% 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 0.8600 0.8200 1.1100 1.1200 1.3000 1.1000 1.5800 -33.26%
  QoQ % 4.88% -26.13% -0.89% -13.85% 18.18% -30.38% -
  Horiz. % 54.43% 51.90% 70.25% 70.89% 82.28% 69.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 404,059
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.76 8.58 12.65 6.52 8.49 9.66 8.28 11.55%
  QoQ % 13.75% -32.17% 94.02% -23.20% -12.11% 16.67% -
  Horiz. % 117.87% 103.62% 152.78% 78.74% 102.54% 116.67% 100.00%
EPS -2.04 -1.45 -0.29 -0.91 1.38 -0.08 -0.03 1,553.24%
  QoQ % -40.69% -400.00% 68.13% -165.94% 1,825.00% -166.67% -
  Horiz. % 6,800.00% 4,833.33% 966.67% 3,033.33% -4,600.00% 266.67% 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 0.8679 0.8124 0.7929 0.8000 0.8145 0.6570 0.8129 4.45%
  QoQ % 6.83% 2.46% -0.89% -1.78% 23.97% -19.18% -
  Horiz. % 106.77% 99.94% 97.54% 98.41% 100.20% 80.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3600 0.4100 0.3850 0.4450 0.5800 0.6100 0.6100 -
P/RPS 3.72 4.73 2.17 4.88 4.28 3.77 3.79 -1.23%
  QoQ % -21.35% 117.97% -55.53% 14.02% 13.53% -0.53% -
  Horiz. % 98.15% 124.80% 57.26% 128.76% 112.93% 99.47% 100.00%
P/EPS -17.82 -27.93 -94.35 -35.02 26.29 -466.04 -1,111.92 -93.60%
  QoQ % 36.20% 70.40% -169.42% -233.21% 105.64% 58.09% -
  Horiz. % 1.60% 2.51% 8.49% 3.15% -2.36% 41.91% 100.00%
EY -5.61 -3.58 -1.06 -2.86 3.80 -0.21 -0.09 1,460.31%
  QoQ % -56.70% -237.74% 62.94% -175.26% 1,909.52% -133.33% -
  Horiz. % 6,233.33% 3,977.78% 1,177.78% 3,177.78% -4,222.22% 233.33% 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 0.42 0.50 0.35 0.40 0.45 0.55 0.39 5.05%
  QoQ % -16.00% 42.86% -12.50% -11.11% -18.18% 41.03% -
  Horiz. % 107.69% 128.21% 89.74% 102.56% 115.38% 141.03% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 28/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.3950 0.3750 0.4350 0.3500 0.5750 0.6050 0.5950 -
P/RPS 4.08 4.33 2.46 3.84 4.24 3.74 3.70 6.72%
  QoQ % -5.77% 76.02% -35.94% -9.43% 13.37% 1.08% -
  Horiz. % 110.27% 117.03% 66.49% 103.78% 114.59% 101.08% 100.00%
P/EPS -19.55 -25.55 -106.60 -27.54 26.07 -462.22 -1,084.57 -93.07%
  QoQ % 23.48% 76.03% -287.07% -205.64% 105.64% 57.38% -
  Horiz. % 1.80% 2.36% 9.83% 2.54% -2.40% 42.62% 100.00%
EY -5.11 -3.91 -0.94 -3.63 3.84 -0.22 -0.09 1,366.42%
  QoQ % -30.69% -315.96% 74.10% -194.53% 1,845.45% -144.44% -
  Horiz. % 5,677.78% 4,344.44% 1,044.44% 4,033.33% -4,266.67% 244.44% 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 0.46 0.46 0.39 0.31 0.44 0.55 0.38 13.54%
  QoQ % 0.00% 17.95% 25.81% -29.55% -20.00% 44.74% -
  Horiz. % 121.05% 121.05% 102.63% 81.58% 115.79% 144.74% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers