Highlights

[PASDEC] QoQ Quarter Result on 2015-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     17.95%    YoY -     -242.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 27,133 38,805 21,744 34,503 34,942 43,844 47,076 -30.67%
  QoQ % -30.08% 78.46% -36.98% -1.26% -20.30% -6.87% -
  Horiz. % 57.64% 82.43% 46.19% 73.29% 74.22% 93.13% 100.00%
PBT -3,178 6,829 -1,317 -3,396 -11,739 -8,136 418 -
  QoQ % -146.54% 618.53% 61.22% 71.07% -44.28% -2,046.41% -
  Horiz. % -760.29% 1,633.73% -315.07% -812.44% -2,808.37% -1,946.41% 100.00%
Tax -854 -820 389 -2,671 2,987 -3,249 -533 36.81%
  QoQ % -4.15% -310.80% 114.56% -189.42% 191.94% -509.57% -
  Horiz. % 160.23% 153.85% -72.98% 501.13% -560.41% 609.57% 100.00%
NP -4,032 6,009 -928 -6,067 -8,752 -11,385 -115 964.31%
  QoQ % -167.10% 747.52% 84.70% 30.68% 23.13% -9,800.00% -
  Horiz. % 3,506.09% -5,225.22% 806.96% 5,275.65% 7,610.43% 9,900.00% 100.00%
NP to SH -4,112 6,029 -873 -5,665 -6,904 -10,880 -343 421.44%
  QoQ % -168.20% 790.61% 84.59% 17.95% 36.54% -3,072.01% -
  Horiz. % 1,198.83% -1,757.73% 254.52% 1,651.60% 2,012.83% 3,172.01% 100.00%
Tax Rate - % 12.01 % - % - % - % - % 127.51 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 9.42% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 31,165 32,796 22,672 40,570 43,694 55,229 47,191 -24.11%
  QoQ % -4.97% 44.65% -44.12% -7.15% -20.89% 17.03% -
  Horiz. % 66.04% 69.50% 48.04% 85.97% 92.59% 117.03% 100.00%
Net Worth 300,727 315,146 311,026 302,787 317,377 327,505 335,744 -7.06%
  QoQ % -4.58% 1.32% 2.72% -4.60% -3.09% -2.45% -
  Horiz. % 89.57% 93.87% 92.64% 90.18% 94.53% 97.55% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 300,727 315,146 311,026 302,787 317,377 327,505 335,744 -7.06%
  QoQ % -4.58% 1.32% 2.72% -4.60% -3.09% -2.45% -
  Horiz. % 89.57% 93.87% 92.64% 90.18% 94.53% 97.55% 100.00%
NOSH 205,978 205,978 205,978 205,978 206,089 205,978 205,978 -
  QoQ % 0.00% 0.00% 0.00% -0.05% 0.05% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.05% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -14.86 % 15.49 % -4.27 % -17.58 % -25.05 % -25.97 % -0.24 % 1,453.37%
  QoQ % -195.93% 462.76% 75.71% 29.82% 3.54% -10,720.83% -
  Horiz. % 6,191.67% -6,454.17% 1,779.17% 7,325.00% 10,437.50% 10,820.83% 100.00%
ROE -1.37 % 1.91 % -0.28 % -1.87 % -2.18 % -3.32 % -0.10 % 469.83%
  QoQ % -171.73% 782.14% 85.03% 14.22% 34.34% -3,220.00% -
  Horiz. % 1,370.00% -1,910.00% 280.00% 1,870.00% 2,180.00% 3,320.00% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.17 18.84 10.56 16.75 16.95 21.29 22.85 -30.67%
  QoQ % -30.10% 78.41% -36.96% -1.18% -20.39% -6.83% -
  Horiz. % 57.64% 82.45% 46.21% 73.30% 74.18% 93.17% 100.00%
EPS -1.99 2.93 -0.42 -2.75 -3.35 -5.28 -0.17 413.24%
  QoQ % -167.92% 797.62% 84.73% 17.91% 36.55% -3,005.88% -
  Horiz. % 1,170.59% -1,723.53% 247.06% 1,617.65% 1,970.59% 3,105.88% 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 1.4600 1.5300 1.5100 1.4700 1.5400 1.5900 1.6300 -7.06%
  QoQ % -4.58% 1.32% 2.72% -4.55% -3.14% -2.45% -
  Horiz. % 89.57% 93.87% 92.64% 90.18% 94.48% 97.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.78 9.69 5.43 8.62 8.73 10.95 11.76 -30.66%
  QoQ % -30.03% 78.45% -37.01% -1.26% -20.27% -6.89% -
  Horiz. % 57.65% 82.40% 46.17% 73.30% 74.23% 93.11% 100.00%
EPS -1.03 1.51 -0.22 -1.41 -1.72 -2.72 -0.09 405.59%
  QoQ % -168.21% 786.36% 84.40% 18.02% 36.76% -2,922.22% -
  Horiz. % 1,144.44% -1,677.78% 244.44% 1,566.67% 1,911.11% 3,022.22% 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 0.7511 0.7871 0.7768 0.7563 0.7927 0.8180 0.8386 -7.06%
  QoQ % -4.57% 1.33% 2.71% -4.59% -3.09% -2.46% -
  Horiz. % 89.57% 93.86% 92.63% 90.19% 94.53% 97.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.5200 0.4000 0.3200 0.3100 0.3000 0.4100 0.4900 -
P/RPS 3.95 2.12 3.03 1.85 1.77 1.93 2.14 50.30%
  QoQ % 86.32% -30.03% 63.78% 4.52% -8.29% -9.81% -
  Horiz. % 184.58% 99.07% 141.59% 86.45% 82.71% 90.19% 100.00%
P/EPS -26.05 13.67 -75.50 -11.27 -8.96 -7.76 -294.25 -80.05%
  QoQ % -290.56% 118.11% -569.92% -25.78% -15.46% 97.36% -
  Horiz. % 8.85% -4.65% 25.66% 3.83% 3.05% 2.64% 100.00%
EY -3.84 7.32 -1.32 -8.87 -11.17 -12.88 -0.34 401.17%
  QoQ % -152.46% 654.55% 85.12% 20.59% 13.28% -3,688.24% -
  Horiz. % 1,129.41% -2,152.94% 388.24% 2,608.82% 3,285.29% 3,788.24% 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 0.36 0.26 0.21 0.21 0.19 0.26 0.30 12.89%
  QoQ % 38.46% 23.81% 0.00% 10.53% -26.92% -13.33% -
  Horiz. % 120.00% 86.67% 70.00% 70.00% 63.33% 86.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 30/05/16 29/02/16 27/11/15 27/08/15 28/05/15 -
Price 0.5150 0.5400 0.4250 0.3000 0.3500 0.3000 0.4600 -
P/RPS 3.91 2.87 4.03 1.79 2.06 1.41 2.01 55.64%
  QoQ % 36.24% -28.78% 125.14% -13.11% 46.10% -29.85% -
  Horiz. % 194.53% 142.79% 200.50% 89.05% 102.49% 70.15% 100.00%
P/EPS -25.80 18.45 -100.28 -10.91 -10.45 -5.68 -276.24 -79.33%
  QoQ % -239.84% 118.40% -819.16% -4.40% -83.98% 97.94% -
  Horiz. % 9.34% -6.68% 36.30% 3.95% 3.78% 2.06% 100.00%
EY -3.88 5.42 -1.00 -9.17 -9.57 -17.61 -0.36 385.82%
  QoQ % -171.59% 642.00% 89.09% 4.18% 45.66% -4,791.67% -
  Horiz. % 1,077.78% -1,505.56% 277.78% 2,547.22% 2,658.33% 4,891.67% 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 0.35 0.28 0.20 0.23 0.19 0.28 15.99%
  QoQ % 0.00% 25.00% 40.00% -13.04% 21.05% -32.14% -
  Horiz. % 125.00% 125.00% 100.00% 71.43% 82.14% 67.86% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers