Highlights

[PASDEC] QoQ TTM Result on 2015-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -526.21%    YoY -     -154.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 131,321 156,653 184,465 188,731 195,191 210,560 183,530 -19.98%
  QoQ % -16.17% -15.08% -2.26% -3.31% -7.30% 14.73% -
  Horiz. % 71.55% 85.36% 100.51% 102.83% 106.35% 114.73% 100.00%
PBT -26,475 -24,740 -14,574 -2,397 5,926 9,777 23,491 -
  QoQ % -7.01% -69.75% -508.01% -140.45% -39.39% -58.38% -
  Horiz. % -112.70% -105.32% -62.04% -10.20% 25.23% 41.62% 100.00%
Tax -2,056 -2,978 -1,585 -4,770 -2,832 -3,606 -2,266 -6.27%
  QoQ % 30.96% -87.89% 66.77% -68.43% 21.46% -59.14% -
  Horiz. % 90.73% 131.42% 69.95% 210.50% 124.98% 159.14% 100.00%
NP -28,531 -27,718 -16,159 -7,167 3,094 6,171 21,225 -
  QoQ % -2.93% -71.53% -125.46% -331.64% -49.86% -70.93% -
  Horiz. % -134.42% -130.59% -76.13% -33.77% 14.58% 29.07% 100.00%
NP to SH -25,267 -24,737 -14,141 -7,936 1,862 4,967 -18,563 22.80%
  QoQ % -2.14% -74.93% -78.19% -526.21% -62.51% 126.76% -
  Horiz. % 136.11% 133.26% 76.18% 42.75% -10.03% -26.76% 100.00%
Tax Rate - % - % - % - % 47.79 % 36.88 % 9.65 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 29.58% 282.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 495.23% 382.18% 100.00%
Total Cost 159,852 184,371 200,624 195,898 192,097 204,389 162,305 -1.01%
  QoQ % -13.30% -8.10% 2.41% 1.98% -6.01% 25.93% -
  Horiz. % 98.49% 113.60% 123.61% 120.70% 118.36% 125.93% 100.00%
Net Worth 313,864 302,820 317,377 327,505 335,744 466,144 335,108 -4.27%
  QoQ % 3.65% -4.59% -3.09% -2.45% -27.97% 39.10% -
  Horiz. % 93.66% 90.36% 94.71% 97.73% 100.19% 139.10% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 313,864 302,820 317,377 327,505 335,744 466,144 335,108 -4.27%
  QoQ % 3.65% -4.59% -3.09% -2.45% -27.97% 39.10% -
  Horiz. % 93.66% 90.36% 94.71% 97.73% 100.19% 139.10% 100.00%
NOSH 207,857 206,000 206,089 205,978 205,978 285,978 205,588 0.73%
  QoQ % 0.90% -0.04% 0.05% 0.00% -27.97% 39.10% -
  Horiz. % 101.10% 100.20% 100.24% 100.19% 100.19% 139.10% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -21.73 % -17.69 % -8.76 % -3.80 % 1.59 % 2.93 % 11.56 % -
  QoQ % -22.84% -101.94% -130.53% -338.99% -45.73% -74.65% -
  Horiz. % -187.98% -153.03% -75.78% -32.87% 13.75% 25.35% 100.00%
ROE -8.05 % -8.17 % -4.46 % -2.42 % 0.55 % 1.07 % -5.54 % 28.26%
  QoQ % 1.47% -83.18% -84.30% -540.00% -48.60% 119.31% -
  Horiz. % 145.31% 147.47% 80.51% 43.68% -9.93% -19.31% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 63.18 76.05 89.51 91.63 94.76 73.63 89.27 -20.57%
  QoQ % -16.92% -15.04% -2.31% -3.30% 28.70% -17.52% -
  Horiz. % 70.77% 85.19% 100.27% 102.64% 106.15% 82.48% 100.00%
EPS -12.16 -12.01 -6.86 -3.85 0.90 1.74 -9.03 21.92%
  QoQ % -1.25% -75.07% -78.18% -527.78% -48.28% 119.27% -
  Horiz. % 134.66% 133.00% 75.97% 42.64% -9.97% -19.27% 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 1.5100 1.4700 1.5400 1.5900 1.6300 1.6300 1.6300 -4.97%
  QoQ % 2.72% -4.55% -3.14% -2.45% 0.00% 0.00% -
  Horiz. % 92.64% 90.18% 94.48% 97.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.80 39.13 46.07 47.14 48.75 52.59 45.84 -19.98%
  QoQ % -16.18% -15.06% -2.27% -3.30% -7.30% 14.73% -
  Horiz. % 71.55% 85.36% 100.50% 102.84% 106.35% 114.73% 100.00%
EPS -6.31 -6.18 -3.53 -1.98 0.47 1.24 -4.64 22.72%
  QoQ % -2.10% -75.07% -78.28% -521.28% -62.10% 126.72% -
  Horiz. % 135.99% 133.19% 76.08% 42.67% -10.13% -26.72% 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 0.7839 0.7564 0.7927 0.8180 0.8386 1.1643 0.8370 -4.27%
  QoQ % 3.64% -4.58% -3.09% -2.46% -27.97% 39.10% -
  Horiz. % 93.66% 90.37% 94.71% 97.73% 100.19% 139.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.3200 0.3100 0.3000 0.4100 0.4900 0.3850 0.6450 -
P/RPS 0.51 0.41 0.34 0.45 0.52 0.52 0.72 -20.52%
  QoQ % 24.39% 20.59% -24.44% -13.46% 0.00% -27.78% -
  Horiz. % 70.83% 56.94% 47.22% 62.50% 72.22% 72.22% 100.00%
P/EPS -2.63 -2.58 -4.37 -10.64 54.20 22.17 -7.14 -48.58%
  QoQ % -1.94% 40.96% 58.93% -119.63% 144.47% 410.50% -
  Horiz. % 36.83% 36.13% 61.20% 149.02% -759.10% -310.50% 100.00%
EY -37.99 -38.74 -22.87 -9.40 1.84 4.51 -14.00 94.43%
  QoQ % 1.94% -69.39% -143.30% -610.87% -59.20% 132.21% -
  Horiz. % 271.36% 276.71% 163.36% 67.14% -13.14% -32.21% 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 0.21 0.19 0.26 0.30 0.24 0.40 -34.90%
  QoQ % 0.00% 10.53% -26.92% -13.33% 25.00% -40.00% -
  Horiz. % 52.50% 52.50% 47.50% 65.00% 75.00% 60.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 27/11/15 27/08/15 28/05/15 27/02/15 28/11/14 -
Price 0.4250 0.3000 0.3500 0.3000 0.4600 0.4650 0.5100 -
P/RPS 0.67 0.39 0.39 0.33 0.49 0.63 0.57 11.37%
  QoQ % 71.79% 0.00% 18.18% -32.65% -22.22% 10.53% -
  Horiz. % 117.54% 68.42% 68.42% 57.89% 85.96% 110.53% 100.00%
P/EPS -3.50 -2.50 -5.10 -7.79 50.89 26.77 -5.65 -27.31%
  QoQ % -40.00% 50.98% 34.53% -115.31% 90.10% 573.81% -
  Horiz. % 61.95% 44.25% 90.27% 137.88% -900.71% -473.81% 100.00%
EY -28.60 -40.03 -19.60 -12.84 1.97 3.74 -17.70 37.66%
  QoQ % 28.55% -104.23% -52.65% -751.78% -47.33% 121.13% -
  Horiz. % 161.58% 226.16% 110.73% 72.54% -11.13% -21.13% 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 0.28 0.20 0.23 0.19 0.28 0.29 0.31 -6.55%
  QoQ % 40.00% -13.04% 21.05% -32.14% -3.45% -6.45% -
  Horiz. % 90.32% 64.52% 74.19% 61.29% 90.32% 93.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers