Highlights

[PASDEC] QoQ TTM Result on 2016-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     66.92%    YoY -     -5.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 133,726 122,836 118,473 126,282 131,321 156,653 184,465 -19.29%
  QoQ % 8.87% 3.68% -6.18% -3.84% -16.17% -15.08% -
  Horiz. % 72.49% 66.59% 64.23% 68.46% 71.19% 84.92% 100.00%
PBT -13,666 -17,248 -2,949 -11,510 -26,475 -24,740 -14,574 -4.19%
  QoQ % 20.77% -484.88% 74.38% 56.53% -7.01% -69.75% -
  Horiz. % 93.77% 118.35% 20.23% 78.98% 181.66% 169.75% 100.00%
Tax -7,995 -6,792 -3,468 373 -2,056 -2,978 -1,585 193.83%
  QoQ % -17.71% -95.85% -1,029.76% 118.14% 30.96% -87.89% -
  Horiz. % 504.42% 428.52% 218.80% -23.53% 129.72% 187.89% 100.00%
NP -21,661 -24,040 -6,417 -11,137 -28,531 -27,718 -16,159 21.55%
  QoQ % 9.90% -274.63% 42.38% 60.97% -2.93% -71.53% -
  Horiz. % 134.05% 148.77% 39.71% 68.92% 176.56% 171.53% 100.00%
NP to SH -20,493 -22,757 -5,566 -8,358 -25,267 -24,737 -14,141 28.03%
  QoQ % 9.95% -308.86% 33.41% 66.92% -2.14% -74.93% -
  Horiz. % 144.92% 160.93% 39.36% 59.10% 178.68% 174.93% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 155,387 146,876 124,890 137,419 159,852 184,371 200,624 -15.65%
  QoQ % 5.79% 17.60% -9.12% -14.03% -13.30% -8.10% -
  Horiz. % 77.45% 73.21% 62.25% 68.50% 79.68% 91.90% 100.00%
Net Worth 280,130 276,010 301,684 314,824 313,864 302,820 317,377 -7.98%
  QoQ % 1.49% -8.51% -4.17% 0.31% 3.65% -4.59% -
  Horiz. % 88.26% 86.97% 95.06% 99.20% 98.89% 95.41% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 280,130 276,010 301,684 314,824 313,864 302,820 317,377 -7.98%
  QoQ % 1.49% -8.51% -4.17% 0.31% 3.65% -4.59% -
  Horiz. % 88.26% 86.97% 95.06% 99.20% 98.89% 95.41% 100.00%
NOSH 205,978 205,978 206,633 205,767 207,857 206,000 206,089 -0.04%
  QoQ % 0.00% -0.32% 0.42% -1.01% 0.90% -0.04% -
  Horiz. % 99.95% 99.95% 100.26% 99.84% 100.86% 99.96% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -16.20 % -19.57 % -5.42 % -8.82 % -21.73 % -17.69 % -8.76 % 50.61%
  QoQ % 17.22% -261.07% 38.55% 59.41% -22.84% -101.94% -
  Horiz. % 184.93% 223.40% 61.87% 100.68% 248.06% 201.94% 100.00%
ROE -7.32 % -8.24 % -1.84 % -2.65 % -8.05 % -8.17 % -4.46 % 39.10%
  QoQ % 11.17% -347.83% 30.57% 67.08% 1.47% -83.18% -
  Horiz. % 164.13% 184.75% 41.26% 59.42% 180.49% 183.18% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 64.92 59.64 57.33 61.37 63.18 76.05 89.51 -19.26%
  QoQ % 8.85% 4.03% -6.58% -2.86% -16.92% -15.04% -
  Horiz. % 72.53% 66.63% 64.05% 68.56% 70.58% 84.96% 100.00%
EPS -9.95 -11.05 -2.69 -4.06 -12.16 -12.01 -6.86 28.11%
  QoQ % 9.95% -310.78% 33.74% 66.61% -1.25% -75.07% -
  Horiz. % 145.04% 161.08% 39.21% 59.18% 177.26% 175.07% 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 1.3600 1.3400 1.4600 1.5300 1.5100 1.4700 1.5400 -7.95%
  QoQ % 1.49% -8.22% -4.58% 1.32% 2.72% -4.55% -
  Horiz. % 88.31% 87.01% 94.81% 99.35% 98.05% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.40 30.68 29.59 31.54 32.80 39.13 46.07 -19.28%
  QoQ % 8.87% 3.68% -6.18% -3.84% -16.18% -15.06% -
  Horiz. % 72.50% 66.59% 64.23% 68.46% 71.20% 84.94% 100.00%
EPS -5.12 -5.68 -1.39 -2.09 -6.31 -6.18 -3.53 28.10%
  QoQ % 9.86% -308.63% 33.49% 66.88% -2.10% -75.07% -
  Horiz. % 145.04% 160.91% 39.38% 59.21% 178.75% 175.07% 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 0.6997 0.6894 0.7535 0.7863 0.7839 0.7564 0.7927 -7.98%
  QoQ % 1.49% -8.51% -4.17% 0.31% 3.64% -4.58% -
  Horiz. % 88.27% 86.97% 95.05% 99.19% 98.89% 95.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.5950 0.5350 0.5200 0.4000 0.3200 0.3100 0.3000 -
P/RPS 0.92 0.90 0.91 0.65 0.51 0.41 0.34 94.06%
  QoQ % 2.22% -1.10% 40.00% 27.45% 24.39% 20.59% -
  Horiz. % 270.59% 264.71% 267.65% 191.18% 150.00% 120.59% 100.00%
P/EPS -5.98 -4.84 -19.30 -9.85 -2.63 -2.58 -4.37 23.23%
  QoQ % -23.55% 74.92% -95.94% -274.52% -1.94% 40.96% -
  Horiz. % 136.84% 110.76% 441.65% 225.40% 60.18% 59.04% 100.00%
EY -16.72 -20.65 -5.18 -10.15 -37.99 -38.74 -22.87 -18.83%
  QoQ % 19.03% -298.65% 48.97% 73.28% 1.94% -69.39% -
  Horiz. % 73.11% 90.29% 22.65% 44.38% 166.11% 169.39% 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 0.44 0.40 0.36 0.26 0.21 0.21 0.19 74.95%
  QoQ % 10.00% 11.11% 38.46% 23.81% 0.00% 10.53% -
  Horiz. % 231.58% 210.53% 189.47% 136.84% 110.53% 110.53% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 27/11/15 -
Price 0.6100 0.5050 0.5150 0.5400 0.4250 0.3000 0.3500 -
P/RPS 0.94 0.85 0.90 0.88 0.67 0.39 0.39 79.67%
  QoQ % 10.59% -5.56% 2.27% 31.34% 71.79% 0.00% -
  Horiz. % 241.03% 217.95% 230.77% 225.64% 171.79% 100.00% 100.00%
P/EPS -6.13 -4.57 -19.12 -13.29 -3.50 -2.50 -5.10 13.03%
  QoQ % -34.14% 76.10% -43.87% -279.71% -40.00% 50.98% -
  Horiz. % 120.20% 89.61% 374.90% 260.59% 68.63% 49.02% 100.00%
EY -16.31 -21.88 -5.23 -7.52 -28.60 -40.03 -19.60 -11.52%
  QoQ % 25.46% -318.36% 30.45% 73.71% 28.55% -104.23% -
  Horiz. % 83.21% 111.63% 26.68% 38.37% 145.92% 204.23% 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 0.45 0.38 0.35 0.35 0.28 0.20 0.23 56.37%
  QoQ % 18.42% 8.57% 0.00% 25.00% 40.00% -13.04% -
  Horiz. % 195.65% 165.22% 152.17% 152.17% 121.74% 86.96% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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