Highlights

[PASDEC] QoQ Quarter Result on 2014-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     114.13%    YoY -     1,055.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 58,603 39,208 50,304 62,445 31,573 32,826 38,839 31.45%
  QoQ % 49.47% -22.06% -19.44% 97.78% -3.82% -15.48% -
  Horiz. % 150.89% 100.95% 129.52% 160.78% 81.29% 84.52% 100.00%
PBT 4,883 438 187 4,269 18,597 29,571 -283 -
  QoQ % 1,014.84% 134.22% -95.62% -77.04% -37.11% 10,549.12% -
  Horiz. % -1,725.44% -154.77% -66.08% -1,508.48% -6,571.38% -10,449.12% 100.00%
Tax -790 -198 -1,311 -1,307 550 2,615 -1,497 -34.62%
  QoQ % -298.99% 84.90% -0.31% -337.64% -78.97% 274.68% -
  Horiz. % 52.77% 13.23% 87.58% 87.31% -36.74% -174.68% 100.00%
NP 4,093 240 -1,124 2,962 19,147 32,186 -1,780 -
  QoQ % 1,605.42% 121.35% -137.95% -84.53% -40.51% 1,908.20% -
  Horiz. % -229.94% -13.48% 63.15% -166.40% -1,075.67% -1,808.20% 100.00%
NP to SH 3,986 -699 -1,082 2,762 -19,544 32,543 -179 -
  QoQ % 670.24% 35.40% -139.17% 114.13% -160.06% 18,280.45% -
  Horiz. % -2,226.82% 390.50% 604.47% -1,543.02% 10,918.44% -18,180.45% 100.00%
Tax Rate 16.18 % 45.21 % 701.07 % 30.62 % -2.96 % -8.84 % - % -
  QoQ % -64.21% -93.55% 2,189.58% 1,134.46% 66.52% 0.00% -
  Horiz. % -183.03% -511.43% -7,930.66% -346.38% 33.48% 100.00% -
Total Cost 54,510 38,968 51,428 59,483 12,426 640 40,619 21.60%
  QoQ % 39.88% -24.23% -13.54% 378.70% 1,841.56% -98.42% -
  Horiz. % 134.20% 95.94% 126.61% 146.44% 30.59% 1.58% 100.00%
Net Worth 466,144 335,744 343,983 346,043 477,583 360,461 366,640 17.31%
  QoQ % 38.84% -2.40% -0.60% -27.54% 32.49% -1.69% -
  Horiz. % 127.14% 91.57% 93.82% 94.38% 130.26% 98.31% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 466,144 335,744 343,983 346,043 477,583 360,461 366,640 17.31%
  QoQ % 38.84% -2.40% -0.60% -27.54% 32.49% -1.69% -
  Horiz. % 127.14% 91.57% 93.82% 94.38% 130.26% 98.31% 100.00%
NOSH 285,978 205,978 205,978 205,978 285,978 205,978 205,978 24.38%
  QoQ % 38.84% 0.00% 0.00% -27.97% 38.84% 0.00% -
  Horiz. % 138.84% 100.00% 100.00% 100.00% 138.84% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.98 % 0.61 % -2.23 % 4.74 % 60.64 % 98.05 % -4.58 % -
  QoQ % 1,044.26% 127.35% -147.05% -92.18% -38.15% 2,240.83% -
  Horiz. % -152.40% -13.32% 48.69% -103.49% -1,324.02% -2,140.83% 100.00%
ROE 0.86 % -0.21 % -0.31 % 0.80 % -4.09 % 9.03 % -0.05 % -
  QoQ % 509.52% 32.26% -138.75% 119.56% -145.29% 18,160.00% -
  Horiz. % -1,720.00% 420.00% 620.00% -1,600.00% 8,180.00% -18,060.00% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.49 19.04 24.42 30.32 11.04 15.94 18.86 5.67%
  QoQ % 7.62% -22.03% -19.46% 174.64% -30.74% -15.48% -
  Horiz. % 108.64% 100.95% 129.48% 160.76% 58.54% 84.52% 100.00%
EPS 1.93 -0.34 -0.52 1.34 -9.49 15.80 -0.09 -
  QoQ % 667.65% 34.62% -138.81% 114.12% -160.06% 17,655.56% -
  Horiz. % -2,144.44% 377.78% 577.78% -1,488.89% 10,544.44% -17,555.56% 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 1.6300 1.6300 1.6700 1.6800 1.6700 1.7500 1.7800 -5.68%
  QoQ % 0.00% -2.40% -0.60% 0.60% -4.57% -1.69% -
  Horiz. % 91.57% 91.57% 93.82% 94.38% 93.82% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.64 9.79 12.56 15.60 7.89 8.20 9.70 31.48%
  QoQ % 49.54% -22.05% -19.49% 97.72% -3.78% -15.46% -
  Horiz. % 150.93% 100.93% 129.48% 160.82% 81.34% 84.54% 100.00%
EPS 1.00 -0.17 -0.27 0.69 -4.88 8.13 -0.04 -
  QoQ % 688.24% 37.04% -139.13% 114.14% -160.02% 20,425.00% -
  Horiz. % -2,500.00% 425.00% 675.00% -1,725.00% 12,200.00% -20,325.00% 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 1.1643 0.8386 0.8592 0.8643 1.1929 0.9003 0.9158 17.31%
  QoQ % 38.84% -2.40% -0.59% -27.55% 32.50% -1.69% -
  Horiz. % 127.13% 91.57% 93.82% 94.38% 130.26% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3850 0.6450 0.7950 0.5450 0.4100 0.4400 0.4000 -
P/RPS 1.88 3.39 3.26 1.80 3.71 2.76 2.12 -7.68%
  QoQ % -44.54% 3.99% 81.11% -51.48% 34.42% 30.19% -
  Horiz. % 88.68% 159.91% 153.77% 84.91% 175.00% 130.19% 100.00%
P/EPS 27.62 -190.07 -151.34 40.64 -6.00 2.78 -460.29 -
  QoQ % 114.53% -25.59% -472.39% 777.33% -315.83% 100.60% -
  Horiz. % -6.00% 41.29% 32.88% -8.83% 1.30% -0.60% 100.00%
EY 3.62 -0.53 -0.66 2.46 -16.67 35.91 -0.22 -
  QoQ % 783.02% 19.70% -126.83% 114.76% -146.42% 16,422.73% -
  Horiz. % -1,645.45% 240.91% 300.00% -1,118.18% 7,577.27% -16,322.73% 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 0.24 0.40 0.48 0.32 0.25 0.25 0.22 5.96%
  QoQ % -40.00% -16.67% 50.00% 28.00% 0.00% 13.64% -
  Horiz. % 109.09% 181.82% 218.18% 145.45% 113.64% 113.64% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 28/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.4650 0.5100 0.8250 0.5750 0.6100 0.4400 0.3800 -
P/RPS 2.27 2.68 3.38 1.90 5.53 2.76 2.02 8.07%
  QoQ % -15.30% -20.71% 77.89% -65.64% 100.36% 36.63% -
  Horiz. % 112.38% 132.67% 167.33% 94.06% 273.76% 136.63% 100.00%
P/EPS 33.36 -150.28 -157.05 42.88 -8.93 2.78 -437.27 -
  QoQ % 122.20% 4.31% -466.25% 580.18% -421.22% 100.64% -
  Horiz. % -7.63% 34.37% 35.92% -9.81% 2.04% -0.64% 100.00%
EY 3.00 -0.67 -0.64 2.33 -11.20 35.91 -0.23 -
  QoQ % 547.76% -4.69% -127.47% 120.80% -131.19% 15,713.04% -
  Horiz. % -1,304.35% 291.30% 278.26% -1,013.04% 4,869.57% -15,613.04% 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 0.29 0.31 0.49 0.34 0.37 0.25 0.21 23.94%
  QoQ % -6.45% -36.73% 44.12% -8.11% 48.00% 19.05% -
  Horiz. % 138.10% 147.62% 233.33% 161.90% 176.19% 119.05% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers