Highlights

[PASDEC] QoQ Quarter Result on 2015-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -108.61%    YoY -     -112.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 34,503 34,942 43,844 47,076 58,603 39,208 50,304 -22.17%
  QoQ % -1.26% -20.30% -6.87% -19.67% 49.47% -22.06% -
  Horiz. % 68.59% 69.46% 87.16% 93.58% 116.50% 77.94% 100.00%
PBT -3,396 -11,739 -8,136 418 4,883 438 187 -
  QoQ % 71.07% -44.28% -2,046.41% -91.44% 1,014.84% 134.22% -
  Horiz. % -1,816.04% -6,277.54% -4,350.80% 223.53% 2,611.23% 234.22% 100.00%
Tax -2,671 2,987 -3,249 -533 -790 -198 -1,311 60.50%
  QoQ % -189.42% 191.94% -509.57% 32.53% -298.99% 84.90% -
  Horiz. % 203.74% -227.84% 247.83% 40.66% 60.26% 15.10% 100.00%
NP -6,067 -8,752 -11,385 -115 4,093 240 -1,124 206.76%
  QoQ % 30.68% 23.13% -9,800.00% -102.81% 1,605.42% 121.35% -
  Horiz. % 539.77% 778.65% 1,012.90% 10.23% -364.15% -21.35% 100.00%
NP to SH -5,665 -6,904 -10,880 -343 3,986 -699 -1,082 200.61%
  QoQ % 17.95% 36.54% -3,072.01% -108.61% 670.24% 35.40% -
  Horiz. % 523.57% 638.08% 1,005.55% 31.70% -368.39% 64.60% 100.00%
Tax Rate - % - % - % 127.51 % 16.18 % 45.21 % 701.07 % -
  QoQ % 0.00% 0.00% 0.00% 688.07% -64.21% -93.55% -
  Horiz. % 0.00% 0.00% 0.00% 18.19% 2.31% 6.45% 100.00%
Total Cost 40,570 43,694 55,229 47,191 54,510 38,968 51,428 -14.59%
  QoQ % -7.15% -20.89% 17.03% -13.43% 39.88% -24.23% -
  Horiz. % 78.89% 84.96% 107.39% 91.76% 105.99% 75.77% 100.00%
Net Worth 302,787 317,377 327,505 335,744 466,144 335,744 343,983 -8.13%
  QoQ % -4.60% -3.09% -2.45% -27.97% 38.84% -2.40% -
  Horiz. % 88.02% 92.27% 95.21% 97.60% 135.51% 97.60% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 302,787 317,377 327,505 335,744 466,144 335,744 343,983 -8.13%
  QoQ % -4.60% -3.09% -2.45% -27.97% 38.84% -2.40% -
  Horiz. % 88.02% 92.27% 95.21% 97.60% 135.51% 97.60% 100.00%
NOSH 205,978 206,089 205,978 205,978 285,978 205,978 205,978 -
  QoQ % -0.05% 0.05% 0.00% -27.97% 38.84% 0.00% -
  Horiz. % 100.00% 100.05% 100.00% 100.00% 138.84% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -17.58 % -25.05 % -25.97 % -0.24 % 6.98 % 0.61 % -2.23 % 294.62%
  QoQ % 29.82% 3.54% -10,720.83% -103.44% 1,044.26% 127.35% -
  Horiz. % 788.34% 1,123.32% 1,164.57% 10.76% -313.00% -27.35% 100.00%
ROE -1.87 % -2.18 % -3.32 % -0.10 % 0.86 % -0.21 % -0.31 % 230.29%
  QoQ % 14.22% 34.34% -3,220.00% -111.63% 509.52% 32.26% -
  Horiz. % 603.23% 703.23% 1,070.97% 32.26% -277.42% 67.74% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.75 16.95 21.29 22.85 20.49 19.04 24.42 -22.17%
  QoQ % -1.18% -20.39% -6.83% 11.52% 7.62% -22.03% -
  Horiz. % 68.59% 69.41% 87.18% 93.57% 83.91% 77.97% 100.00%
EPS -2.75 -3.35 -5.28 -0.17 1.93 -0.34 -0.52 202.62%
  QoQ % 17.91% 36.55% -3,005.88% -108.81% 667.65% 34.62% -
  Horiz. % 528.85% 644.23% 1,015.38% 32.69% -371.15% 65.38% 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 1.4700 1.5400 1.5900 1.6300 1.6300 1.6300 1.6700 -8.13%
  QoQ % -4.55% -3.14% -2.45% 0.00% 0.00% -2.40% -
  Horiz. % 88.02% 92.22% 95.21% 97.60% 97.60% 97.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.62 8.73 10.95 11.76 14.64 9.79 12.56 -22.14%
  QoQ % -1.26% -20.27% -6.89% -19.67% 49.54% -22.05% -
  Horiz. % 68.63% 69.51% 87.18% 93.63% 116.56% 77.95% 100.00%
EPS -1.41 -1.72 -2.72 -0.09 1.00 -0.17 -0.27 200.10%
  QoQ % 18.02% 36.76% -2,922.22% -109.00% 688.24% 37.04% -
  Horiz. % 522.22% 637.04% 1,007.41% 33.33% -370.37% 62.96% 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 0.7563 0.7927 0.8180 0.8386 1.1643 0.8386 0.8592 -8.13%
  QoQ % -4.59% -3.09% -2.46% -27.97% 38.84% -2.40% -
  Horiz. % 88.02% 92.26% 95.20% 97.60% 135.51% 97.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3100 0.3000 0.4100 0.4900 0.3850 0.6450 0.7950 -
P/RPS 1.85 1.77 1.93 2.14 1.88 3.39 3.26 -31.39%
  QoQ % 4.52% -8.29% -9.81% 13.83% -44.54% 3.99% -
  Horiz. % 56.75% 54.29% 59.20% 65.64% 57.67% 103.99% 100.00%
P/EPS -11.27 -8.96 -7.76 -294.25 27.62 -190.07 -151.34 -82.22%
  QoQ % -25.78% -15.46% 97.36% -1,165.35% 114.53% -25.59% -
  Horiz. % 7.45% 5.92% 5.13% 194.43% -18.25% 125.59% 100.00%
EY -8.87 -11.17 -12.88 -0.34 3.62 -0.53 -0.66 462.60%
  QoQ % 20.59% 13.28% -3,688.24% -109.39% 783.02% 19.70% -
  Horiz. % 1,343.94% 1,692.42% 1,951.52% 51.52% -548.48% 80.30% 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 0.21 0.19 0.26 0.30 0.24 0.40 0.48 -42.28%
  QoQ % 10.53% -26.92% -13.33% 25.00% -40.00% -16.67% -
  Horiz. % 43.75% 39.58% 54.17% 62.50% 50.00% 83.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 27/08/15 28/05/15 27/02/15 28/11/14 26/08/14 -
Price 0.3000 0.3500 0.3000 0.4600 0.4650 0.5100 0.8250 -
P/RPS 1.79 2.06 1.41 2.01 2.27 2.68 3.38 -34.47%
  QoQ % -13.11% 46.10% -29.85% -11.45% -15.30% -20.71% -
  Horiz. % 52.96% 60.95% 41.72% 59.47% 67.16% 79.29% 100.00%
P/EPS -10.91 -10.45 -5.68 -276.24 33.36 -150.28 -157.05 -83.02%
  QoQ % -4.40% -83.98% 97.94% -928.06% 122.20% 4.31% -
  Horiz. % 6.95% 6.65% 3.62% 175.89% -21.24% 95.69% 100.00%
EY -9.17 -9.57 -17.61 -0.36 3.00 -0.67 -0.64 487.07%
  QoQ % 4.18% 45.66% -4,791.67% -112.00% 547.76% -4.69% -
  Horiz. % 1,432.81% 1,495.31% 2,751.56% 56.25% -468.75% 104.69% 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 0.20 0.23 0.19 0.28 0.29 0.31 0.49 -44.89%
  QoQ % -13.04% 21.05% -32.14% -3.45% -6.45% -36.73% -
  Horiz. % 40.82% 46.94% 38.78% 57.14% 59.18% 63.27% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers