Highlights

[PASDEC] QoQ Quarter Result on 2019-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 12-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     265.95%    YoY -     173.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 31,560 29,269 47,511 39,096 34,360 50,647 26,087 13.53%
  QoQ % 7.83% -38.40% 21.52% 13.78% -32.16% 94.15% -
  Horiz. % 120.98% 112.20% 182.13% 149.87% 131.71% 194.15% 100.00%
PBT 4,349 -4,017 -3,363 -3,097 -6,518 -1,308 -4,035 -
  QoQ % 208.26% -19.45% -8.59% 52.49% -398.32% 67.58% -
  Horiz. % -107.78% 99.55% 83.35% 76.75% 161.54% 32.42% 100.00%
Tax 1,367 277 -277 -6,613 318 -461 0 -
  QoQ % 393.50% 200.00% 95.81% -2,179.56% 168.98% 0.00% -
  Horiz. % -296.53% -60.09% 60.09% 1,434.49% -68.98% 100.00% -
NP 5,716 -3,740 -3,640 -9,710 -6,200 -1,769 -4,035 -
  QoQ % 252.83% -2.75% 62.51% -56.61% -250.48% 56.16% -
  Horiz. % -141.66% 92.69% 90.21% 240.64% 153.66% 43.84% 100.00%
NP to SH 4,275 -2,576 -3,178 -8,162 -5,822 -1,167 -3,634 -
  QoQ % 265.95% 18.94% 61.06% -40.19% -398.89% 67.89% -
  Horiz. % -117.64% 70.89% 87.45% 224.60% 160.21% 32.11% 100.00%
Tax Rate -31.43 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 25,844 33,009 51,151 48,806 40,560 52,416 30,122 -9.70%
  QoQ % -21.71% -35.47% 4.80% 20.33% -22.62% 74.01% -
  Horiz. % 85.80% 109.58% 169.81% 162.03% 134.65% 174.01% 100.00%
Net Worth 344,317 336,310 340,313 347,490 325,243 317,435 320,295 4.93%
  QoQ % 2.38% -1.18% -2.07% 6.84% 2.46% -0.89% -
  Horiz. % 107.50% 105.00% 106.25% 108.49% 101.55% 99.11% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 344,317 336,310 340,313 347,490 325,243 317,435 320,295 4.93%
  QoQ % 2.38% -1.18% -2.07% 6.84% 2.46% -0.89% -
  Horiz. % 107.50% 105.00% 106.25% 108.49% 101.55% 99.11% 100.00%
NOSH 400,369 400,369 400,369 404,059 396,639 285,978 285,978 25.12%
  QoQ % 0.00% 0.00% -0.91% 1.87% 38.70% 0.00% -
  Horiz. % 140.00% 140.00% 140.00% 141.29% 138.70% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.11 % -12.78 % -7.66 % -24.84 % -18.04 % -3.49 % -15.47 % -
  QoQ % 241.71% -66.84% 69.16% -37.69% -416.91% 77.44% -
  Horiz. % -117.07% 82.61% 49.52% 160.57% 116.61% 22.56% 100.00%
ROE 1.24 % -0.77 % -0.93 % -2.35 % -1.79 % -0.37 % -1.13 % -
  QoQ % 261.04% 17.20% 60.43% -31.28% -383.78% 67.26% -
  Horiz. % -109.73% 68.14% 82.30% 207.96% 158.41% 32.74% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.88 7.31 11.87 9.68 8.66 17.71 9.12 -9.28%
  QoQ % 7.80% -38.42% 22.62% 11.78% -51.10% 94.19% -
  Horiz. % 86.40% 80.15% 130.15% 106.14% 94.96% 194.19% 100.00%
EPS 1.07 -0.65 -0.79 -2.02 -1.47 -0.41 -1.27 -
  QoQ % 264.62% 17.72% 60.89% -37.41% -258.54% 67.72% -
  Horiz. % -84.25% 51.18% 62.20% 159.06% 115.75% 32.28% 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 0.8400 0.8500 0.8600 0.8200 1.1100 1.1200 -16.13%
  QoQ % 2.38% -1.18% -1.16% 4.88% -26.13% -0.89% -
  Horiz. % 76.79% 75.00% 75.89% 76.79% 73.21% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.88 7.31 11.87 9.76 8.58 12.65 6.52 13.45%
  QoQ % 7.80% -38.42% 21.62% 13.75% -32.17% 94.02% -
  Horiz. % 120.86% 112.12% 182.06% 149.69% 131.60% 194.02% 100.00%
EPS 1.07 -0.65 -0.79 -2.04 -1.45 -0.29 -0.91 -
  QoQ % 264.62% 17.72% 61.27% -40.69% -400.00% 68.13% -
  Horiz. % -117.58% 71.43% 86.81% 224.18% 159.34% 31.87% 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 0.8400 0.8500 0.8679 0.8124 0.7929 0.8000 4.93%
  QoQ % 2.38% -1.18% -2.06% 6.83% 2.46% -0.89% -
  Horiz. % 107.50% 105.00% 106.25% 108.49% 101.55% 99.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3500 0.3850 0.3900 0.3600 0.4100 0.3850 0.4450 -
P/RPS 4.44 5.27 3.29 3.72 4.73 2.17 4.88 -6.10%
  QoQ % -15.75% 60.18% -11.56% -21.35% 117.97% -55.53% -
  Horiz. % 90.98% 107.99% 67.42% 76.23% 96.93% 44.47% 100.00%
P/EPS 32.78 -59.84 -49.13 -17.82 -27.93 -94.35 -35.02 -
  QoQ % 154.78% -21.80% -175.70% 36.20% 70.40% -169.42% -
  Horiz. % -93.60% 170.87% 140.29% 50.89% 79.75% 269.42% 100.00%
EY 3.05 -1.67 -2.04 -5.61 -3.58 -1.06 -2.86 -
  QoQ % 282.63% 18.14% 63.64% -56.70% -237.74% 62.94% -
  Horiz. % -106.64% 58.39% 71.33% 196.15% 125.17% 37.06% 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 0.41 0.46 0.46 0.42 0.50 0.35 0.40 1.66%
  QoQ % -10.87% 0.00% 9.52% -16.00% 42.86% -12.50% -
  Horiz. % 102.50% 115.00% 115.00% 105.00% 125.00% 87.50% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 28/05/18 -
Price 0.3500 0.3650 0.3450 0.3950 0.3750 0.4350 0.3500 -
P/RPS 4.44 4.99 2.91 4.08 4.33 2.46 3.84 10.15%
  QoQ % -11.02% 71.48% -28.68% -5.77% 76.02% -35.94% -
  Horiz. % 115.62% 129.95% 75.78% 106.25% 112.76% 64.06% 100.00%
P/EPS 32.78 -56.73 -43.46 -19.55 -25.55 -106.60 -27.54 -
  QoQ % 157.78% -30.53% -122.30% 23.48% 76.03% -287.07% -
  Horiz. % -119.03% 205.99% 157.81% 70.99% 92.77% 387.07% 100.00%
EY 3.05 -1.76 -2.30 -5.11 -3.91 -0.94 -3.63 -
  QoQ % 273.30% 23.48% 54.99% -30.69% -315.96% 74.10% -
  Horiz. % -84.02% 48.48% 63.36% 140.77% 107.71% 25.90% 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 0.41 0.43 0.41 0.46 0.46 0.39 0.31 20.47%
  QoQ % -4.65% 4.88% -10.87% 0.00% 17.95% 25.81% -
  Horiz. % 132.26% 138.71% 132.26% 148.39% 148.39% 125.81% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers