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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 29,269 47,511 39,096 34,360 50,647 26,087 33,983 -9.50%
  QoQ % -38.40% 21.52% 13.78% -32.16% 94.15% -23.24% -
  Horiz. % 86.13% 139.81% 115.05% 101.11% 149.04% 76.76% 100.00%
PBT -4,017 -3,363 -3,097 -6,518 -1,308 -4,035 3,747 -
  QoQ % -19.45% -8.59% 52.49% -398.32% 67.58% -207.69% -
  Horiz. % -107.21% -89.75% -82.65% -173.95% -34.91% -107.69% 100.00%
Tax 277 -277 -6,613 318 -461 0 1,622 -69.32%
  QoQ % 200.00% 95.81% -2,179.56% 168.98% 0.00% 0.00% -
  Horiz. % 17.08% -17.08% -407.71% 19.61% -28.42% 0.00% 100.00%
NP -3,740 -3,640 -9,710 -6,200 -1,769 -4,035 5,369 -
  QoQ % -2.75% 62.51% -56.61% -250.48% 56.16% -175.15% -
  Horiz. % -69.66% -67.80% -180.85% -115.48% -32.95% -75.15% 100.00%
NP to SH -2,576 -3,178 -8,162 -5,822 -1,167 -3,634 5,533 -
  QoQ % 18.94% 61.06% -40.19% -398.89% 67.89% -165.68% -
  Horiz. % -46.56% -57.44% -147.51% -105.22% -21.09% -65.68% 100.00%
Tax Rate - % - % - % - % - % - % -43.29 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 33,009 51,151 48,806 40,560 52,416 30,122 28,614 10.02%
  QoQ % -35.47% 4.80% 20.33% -22.62% 74.01% 5.27% -
  Horiz. % 115.36% 178.76% 170.57% 141.75% 183.18% 105.27% 100.00%
Net Worth 336,310 340,313 347,490 325,243 317,435 320,295 326,098 2.08%
  QoQ % -1.18% -2.07% 6.84% 2.46% -0.89% -1.78% -
  Horiz. % 103.13% 104.36% 106.56% 99.74% 97.34% 98.22% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 336,310 340,313 347,490 325,243 317,435 320,295 326,098 2.08%
  QoQ % -1.18% -2.07% 6.84% 2.46% -0.89% -1.78% -
  Horiz. % 103.13% 104.36% 106.56% 99.74% 97.34% 98.22% 100.00%
NOSH 400,369 400,369 404,059 396,639 285,978 285,978 250,845 36.69%
  QoQ % 0.00% -0.91% 1.87% 38.70% 0.00% 14.01% -
  Horiz. % 159.61% 159.61% 161.08% 158.12% 114.01% 114.01% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -12.78 % -7.66 % -24.84 % -18.04 % -3.49 % -15.47 % 15.80 % -
  QoQ % -66.84% 69.16% -37.69% -416.91% 77.44% -197.91% -
  Horiz. % -80.89% -48.48% -157.22% -114.18% -22.09% -97.91% 100.00%
ROE -0.77 % -0.93 % -2.35 % -1.79 % -0.37 % -1.13 % 1.70 % -
  QoQ % 17.20% 60.43% -31.28% -383.78% 67.26% -166.47% -
  Horiz. % -45.29% -54.71% -138.24% -105.29% -21.76% -66.47% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.31 11.87 9.68 8.66 17.71 9.12 13.55 -33.80%
  QoQ % -38.42% 22.62% 11.78% -51.10% 94.19% -32.69% -
  Horiz. % 53.95% 87.60% 71.44% 63.91% 130.70% 67.31% 100.00%
EPS -0.65 -0.79 -2.02 -1.47 -0.41 -1.27 2.19 -
  QoQ % 17.72% 60.89% -37.41% -258.54% 67.72% -157.99% -
  Horiz. % -29.68% -36.07% -92.24% -67.12% -18.72% -57.99% 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 0.8400 0.8500 0.8600 0.8200 1.1100 1.1200 1.3000 -25.32%
  QoQ % -1.18% -1.16% 4.88% -26.13% -0.89% -13.85% -
  Horiz. % 64.62% 65.38% 66.15% 63.08% 85.38% 86.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.31 11.87 9.76 8.58 12.65 6.52 8.49 -9.52%
  QoQ % -38.42% 21.62% 13.75% -32.17% 94.02% -23.20% -
  Horiz. % 86.10% 139.81% 114.96% 101.06% 149.00% 76.80% 100.00%
EPS -0.65 -0.79 -2.04 -1.45 -0.29 -0.91 1.38 -
  QoQ % 17.72% 61.27% -40.69% -400.00% 68.13% -165.94% -
  Horiz. % -47.10% -57.25% -147.83% -105.07% -21.01% -65.94% 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 0.8400 0.8500 0.8679 0.8124 0.7929 0.8000 0.8145 2.08%
  QoQ % -1.18% -2.06% 6.83% 2.46% -0.89% -1.78% -
  Horiz. % 103.13% 104.36% 106.56% 99.74% 97.35% 98.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3850 0.3900 0.3600 0.4100 0.3850 0.4450 0.5800 -
P/RPS 5.27 3.29 3.72 4.73 2.17 4.88 4.28 14.92%
  QoQ % 60.18% -11.56% -21.35% 117.97% -55.53% 14.02% -
  Horiz. % 123.13% 76.87% 86.92% 110.51% 50.70% 114.02% 100.00%
P/EPS -59.84 -49.13 -17.82 -27.93 -94.35 -35.02 26.29 -
  QoQ % -21.80% -175.70% 36.20% 70.40% -169.42% -233.21% -
  Horiz. % -227.62% -186.88% -67.78% -106.24% -358.88% -133.21% 100.00%
EY -1.67 -2.04 -5.61 -3.58 -1.06 -2.86 3.80 -
  QoQ % 18.14% 63.64% -56.70% -237.74% 62.94% -175.26% -
  Horiz. % -43.95% -53.68% -147.63% -94.21% -27.89% -75.26% 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 0.42 0.50 0.35 0.40 0.45 1.48%
  QoQ % 0.00% 9.52% -16.00% 42.86% -12.50% -11.11% -
  Horiz. % 102.22% 102.22% 93.33% 111.11% 77.78% 88.89% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 28/05/18 28/02/18 -
Price 0.3650 0.3450 0.3950 0.3750 0.4350 0.3500 0.5750 -
P/RPS 4.99 2.91 4.08 4.33 2.46 3.84 4.24 11.50%
  QoQ % 71.48% -28.68% -5.77% 76.02% -35.94% -9.43% -
  Horiz. % 117.69% 68.63% 96.23% 102.12% 58.02% 90.57% 100.00%
P/EPS -56.73 -43.46 -19.55 -25.55 -106.60 -27.54 26.07 -
  QoQ % -30.53% -122.30% 23.48% 76.03% -287.07% -205.64% -
  Horiz. % -217.61% -166.71% -74.99% -98.01% -408.90% -105.64% 100.00%
EY -1.76 -2.30 -5.11 -3.91 -0.94 -3.63 3.84 -
  QoQ % 23.48% 54.99% -30.69% -315.96% 74.10% -194.53% -
  Horiz. % -45.83% -59.90% -133.07% -101.82% -24.48% -94.53% 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 0.43 0.41 0.46 0.46 0.39 0.31 0.44 -1.53%
  QoQ % 4.88% -10.87% 0.00% 17.95% 25.81% -29.55% -
  Horiz. % 97.73% 93.18% 104.55% 104.55% 88.64% 70.45% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers