Highlights

[PASDEC] QoQ Quarter Result on 2016-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -478.82%    YoY -     -320.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 38,660 33,152 32,634 35,154 27,133 38,805 21,744 46.71%
  QoQ % 16.61% 1.59% -7.17% 29.56% -30.08% 78.46% -
  Horiz. % 177.80% 152.47% 150.08% 161.67% 124.78% 178.46% 100.00%
PBT 332 152 2,265 -19,582 -3,178 6,829 -1,317 -
  QoQ % 118.42% -93.29% 111.57% -516.17% -146.54% 618.53% -
  Horiz. % -25.21% -11.54% -171.98% 1,486.86% 241.31% -518.53% 100.00%
Tax -780 -759 -814 -5,507 -854 -820 389 -
  QoQ % -2.77% 6.76% 85.22% -544.85% -4.15% -310.80% -
  Horiz. % -200.51% -195.12% -209.25% -1,415.68% -219.54% -210.80% 100.00%
NP -448 -607 1,451 -25,089 -4,032 6,009 -928 -38.43%
  QoQ % 26.19% -141.83% 105.78% -522.25% -167.10% 747.52% -
  Horiz. % 48.28% 65.41% -156.36% 2,703.56% 434.48% -647.52% 100.00%
NP to SH -313 -113 1,391 -23,801 -4,112 6,029 -873 -49.50%
  QoQ % -176.99% -108.12% 105.84% -478.82% -168.20% 790.61% -
  Horiz. % 35.85% 12.94% -159.34% 2,726.35% 471.02% -690.61% 100.00%
Tax Rate 234.94 % 499.34 % 35.94 % - % - % 12.01 % - % -
  QoQ % -52.95% 1,289.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,956.20% 4,157.70% 299.25% 0.00% 0.00% 100.00% -
Total Cost 39,108 33,759 31,183 60,243 31,165 32,796 22,672 43.78%
  QoQ % 15.84% 8.26% -48.24% 93.30% -4.97% 44.65% -
  Horiz. % 172.49% 148.90% 137.54% 265.72% 137.46% 144.65% 100.00%
Net Worth 263,047 325,445 280,130 276,010 300,727 315,146 311,026 -10.56%
  QoQ % -19.17% 16.18% 1.49% -8.22% -4.58% 1.32% -
  Horiz. % 84.57% 104.64% 90.07% 88.74% 96.69% 101.32% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 263,047 325,445 280,130 276,010 300,727 315,146 311,026 -10.56%
  QoQ % -19.17% 16.18% 1.49% -8.22% -4.58% 1.32% -
  Horiz. % 84.57% 104.64% 90.07% 88.74% 96.69% 101.32% 100.00%
NOSH 239,134 205,978 205,978 205,978 205,978 205,978 205,978 10.45%
  QoQ % 16.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.10% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -1.16 % -1.83 % 4.45 % -71.37 % -14.86 % 15.49 % -4.27 % -58.02%
  QoQ % 36.61% -141.12% 106.24% -380.28% -195.93% 462.76% -
  Horiz. % 27.17% 42.86% -104.22% 1,671.43% 348.01% -362.76% 100.00%
ROE -0.12 % -0.03 % 0.50 % -8.62 % -1.37 % 1.91 % -0.28 % -43.13%
  QoQ % -300.00% -106.00% 105.80% -529.20% -171.73% 782.14% -
  Horiz. % 42.86% 10.71% -178.57% 3,078.57% 489.29% -682.14% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.17 16.09 15.84 17.07 13.17 18.84 10.56 32.82%
  QoQ % 0.50% 1.58% -7.21% 29.61% -30.10% 78.41% -
  Horiz. % 153.12% 152.37% 150.00% 161.65% 124.72% 178.41% 100.00%
EPS -0.22 -0.06 0.68 -11.56 -1.99 2.93 -0.42 -34.99%
  QoQ % -266.67% -108.82% 105.88% -480.90% -167.92% 797.62% -
  Horiz. % 52.38% 14.29% -161.90% 2,752.38% 473.81% -697.62% 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 1.1000 1.5800 1.3600 1.3400 1.4600 1.5300 1.5100 -19.02%
  QoQ % -30.38% 16.18% 1.49% -8.22% -4.58% 1.32% -
  Horiz. % 72.85% 104.64% 90.07% 88.74% 96.69% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.66 8.28 8.15 8.78 6.78 9.69 5.43 46.77%
  QoQ % 16.67% 1.60% -7.18% 29.50% -30.03% 78.45% -
  Horiz. % 177.90% 152.49% 150.09% 161.69% 124.86% 178.45% 100.00%
EPS -0.08 -0.03 0.35 -5.94 -1.03 1.51 -0.22 -49.02%
  QoQ % -166.67% -108.57% 105.89% -476.70% -168.21% 786.36% -
  Horiz. % 36.36% 13.64% -159.09% 2,700.00% 468.18% -686.36% 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 0.6570 0.8129 0.6997 0.6894 0.7511 0.7871 0.7768 -10.56%
  QoQ % -19.18% 16.18% 1.49% -8.21% -4.57% 1.33% -
  Horiz. % 84.58% 104.65% 90.07% 88.75% 96.69% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.6100 0.6100 0.5950 0.5350 0.5200 0.4000 0.3200 -
P/RPS 3.77 3.79 3.76 3.13 3.95 2.12 3.03 15.67%
  QoQ % -0.53% 0.80% 20.13% -20.76% 86.32% -30.03% -
  Horiz. % 124.42% 125.08% 124.09% 103.30% 130.36% 69.97% 100.00%
P/EPS -466.04 -1,111.92 88.11 -4.63 -26.05 13.67 -75.50 236.13%
  QoQ % 58.09% -1,361.97% 2,003.02% 82.23% -290.56% 118.11% -
  Horiz. % 617.27% 1,472.74% -116.70% 6.13% 34.50% -18.11% 100.00%
EY -0.21 -0.09 1.13 -21.60 -3.84 7.32 -1.32 -70.61%
  QoQ % -133.33% -107.96% 105.23% -462.50% -152.46% 654.55% -
  Horiz. % 15.91% 6.82% -85.61% 1,636.36% 290.91% -554.55% 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 0.55 0.39 0.44 0.40 0.36 0.26 0.21 89.89%
  QoQ % 41.03% -11.36% 10.00% 11.11% 38.46% 23.81% -
  Horiz. % 261.90% 185.71% 209.52% 190.48% 171.43% 123.81% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 25/05/17 28/02/17 30/11/16 25/08/16 30/05/16 -
Price 0.6050 0.5950 0.6100 0.5050 0.5150 0.5400 0.4250 -
P/RPS 3.74 3.70 3.85 2.96 3.91 2.87 4.03 -4.85%
  QoQ % 1.08% -3.90% 30.07% -24.30% 36.24% -28.78% -
  Horiz. % 92.80% 91.81% 95.53% 73.45% 97.02% 71.22% 100.00%
P/EPS -462.22 -1,084.57 90.33 -4.37 -25.80 18.45 -100.28 176.71%
  QoQ % 57.38% -1,300.68% 2,167.05% 83.06% -239.84% 118.40% -
  Horiz. % 460.93% 1,081.54% -90.08% 4.36% 25.73% -18.40% 100.00%
EY -0.22 -0.09 1.11 -22.88 -3.88 5.42 -1.00 -63.52%
  QoQ % -144.44% -108.11% 104.85% -489.69% -171.59% 642.00% -
  Horiz. % 22.00% 9.00% -111.00% 2,288.00% 388.00% -542.00% 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 0.55 0.38 0.45 0.38 0.35 0.35 0.28 56.78%
  QoQ % 44.74% -15.56% 18.42% 8.57% 0.00% 25.00% -
  Horiz. % 196.43% 135.71% 160.71% 135.71% 125.00% 125.00% 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.
 


 

207  422  544  1157 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.20-0.02 
 DSONIC 1.22+0.18 
 SAPNRG 0.20-0.01 
 PWRWELL 0.36-0.05 
 XOX 0.05-0.005 
 ARMADA 0.325-0.05 
 DSONIC-WA 0.525+0.14 
 HSI-C7V 0.21+0.005 
 MYEG 1.13-0.05 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers