Highlights

[PASDEC] YoY Annual (Unaudited) 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 YoY -     -195.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 31,435 150,190 143,734 122,836 160,365 210,560 132,948 -21.36%
  YoY % -79.07% 4.49% 17.01% -23.40% -23.84% 58.38% -
  Horiz. % 23.64% 112.97% 108.11% 92.39% 120.62% 158.38% 100.00%
PBT -15,692 -14,976 6,496 -17,248 -22,853 9,777 14,070 -
  YoY % -4.78% -330.54% 137.66% 24.53% -333.74% -30.51% -
  Horiz. % -111.53% -106.44% 46.17% -122.59% -162.42% 69.49% 100.00%
Tax -2,189 -6,756 -731 -6,792 -3,466 -3,606 -653 22.33%
  YoY % 67.60% -824.21% 89.24% -95.96% 3.88% -452.22% -
  Horiz. % 335.22% 1,034.61% 111.94% 1,040.12% 530.78% 552.22% 100.00%
NP -17,881 -21,732 5,765 -24,040 -26,319 6,171 13,417 -
  YoY % 17.72% -476.96% 123.98% 8.66% -526.49% -54.01% -
  Horiz. % -133.27% -161.97% 42.97% -179.18% -196.16% 45.99% 100.00%
NP to SH -16,362 -18,785 6,498 -22,757 23,792 4,967 13,059 -
  YoY % 12.90% -389.09% 128.55% -195.65% 379.00% -61.96% -
  Horiz. % -125.29% -143.85% 49.76% -174.26% 182.19% 38.04% 100.00%
Tax Rate - % - % 11.25 % - % - % 36.88 % 4.64 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 694.83% -
  Horiz. % 0.00% 0.00% 242.46% 0.00% 0.00% 794.83% 100.00%
Total Cost 49,316 171,922 137,969 146,876 186,684 204,389 119,531 -13.71%
  YoY % -71.31% 24.61% -6.06% -21.32% -8.66% 70.99% -
  Horiz. % 41.26% 143.83% 115.43% 122.88% 156.18% 170.99% 100.00%
Net Worth 328,302 347,490 326,098 276,010 302,787 466,144 477,583 -6.05%
  YoY % -5.52% 6.56% 18.15% -8.84% -35.04% -2.40% -
  Horiz. % 68.74% 72.76% 68.28% 57.79% 63.40% 97.60% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 328,302 347,490 326,098 276,010 302,787 466,144 477,583 -6.05%
  YoY % -5.52% 6.56% 18.15% -8.84% -35.04% -2.40% -
  Horiz. % 68.74% 72.76% 68.28% 57.79% 63.40% 97.60% 100.00%
NOSH 400,369 404,059 250,845 205,978 205,978 285,978 285,978 5.77%
  YoY % -0.91% 61.08% 21.78% 0.00% -27.97% 0.00% -
  Horiz. % 140.00% 141.29% 87.71% 72.03% 72.03% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -56.88 % -14.47 % 4.01 % -19.57 % -16.41 % 2.93 % 10.09 % -
  YoY % -293.09% -460.85% 120.49% -19.26% -660.07% -70.96% -
  Horiz. % -563.73% -143.41% 39.74% -193.95% -162.64% 29.04% 100.00%
ROE -4.98 % -5.41 % 1.99 % -8.24 % 7.86 % 1.07 % 2.73 % -
  YoY % 7.95% -371.86% 124.15% -204.83% 634.58% -60.81% -
  Horiz. % -182.42% -198.17% 72.89% -301.83% 287.91% 39.19% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.85 37.17 57.30 59.64 77.86 73.63 46.49 -25.64%
  YoY % -78.88% -35.13% -3.92% -23.40% 5.74% 58.38% -
  Horiz. % 16.89% 79.95% 123.25% 128.29% 167.48% 158.38% 100.00%
EPS -4.09 -5.31 2.59 -11.05 -11.55 2.41 6.34 -
  YoY % 22.98% -305.02% 123.44% 4.33% -579.25% -61.99% -
  Horiz. % -64.51% -83.75% 40.85% -174.29% -182.18% 38.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8200 0.8600 1.3000 1.3400 1.4700 1.6300 1.6700 -11.17%
  YoY % -4.65% -33.85% -2.99% -8.84% -9.82% -2.40% -
  Horiz. % 49.10% 51.50% 77.84% 80.24% 88.02% 97.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 376,666
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.35 39.87 38.16 32.61 42.57 55.90 35.30 -21.35%
  YoY % -79.06% 4.48% 17.02% -23.40% -23.85% 58.36% -
  Horiz. % 23.65% 112.95% 108.10% 92.38% 120.59% 158.36% 100.00%
EPS -4.34 -4.99 1.73 -6.04 6.32 1.32 3.47 -
  YoY % 13.03% -388.44% 128.64% -195.57% 378.79% -61.96% -
  Horiz. % -125.07% -143.80% 49.86% -174.06% 182.13% 38.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8716 0.9225 0.8657 0.7328 0.8039 1.2376 1.2679 -6.05%
  YoY % -5.52% 6.56% 18.14% -8.84% -35.04% -2.39% -
  Horiz. % 68.74% 72.76% 68.28% 57.80% 63.40% 97.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3450 0.3600 0.5800 0.5350 0.3100 0.3850 0.4100 -
P/RPS 4.39 0.97 1.01 0.90 0.40 0.52 0.88 30.70%
  YoY % 352.58% -3.96% 12.22% 125.00% -23.08% -40.91% -
  Horiz. % 498.86% 110.23% 114.77% 102.27% 45.45% 59.09% 100.00%
P/EPS -8.44 -7.74 22.39 -4.84 2.68 22.17 8.98 -
  YoY % -9.04% -134.57% 562.60% -280.60% -87.91% 146.88% -
  Horiz. % -93.99% -86.19% 249.33% -53.90% 29.84% 246.88% 100.00%
EY -11.85 -12.91 4.47 -20.65 37.26 4.51 11.14 -
  YoY % 8.21% -388.81% 121.65% -155.42% 726.16% -59.52% -
  Horiz. % -106.37% -115.89% 40.13% -185.37% 334.47% 40.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.42 0.45 0.40 0.21 0.24 0.25 9.03%
  YoY % 0.00% -6.67% 12.50% 90.48% -12.50% -4.00% -
  Horiz. % 168.00% 168.00% 180.00% 160.00% 84.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 02/03/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.3050 0.3950 0.5750 0.5050 0.3000 0.4650 0.6100 -
P/RPS 3.88 1.06 1.00 0.85 0.39 0.63 1.31 19.83%
  YoY % 266.04% 6.00% 17.65% 117.95% -38.10% -51.91% -
  Horiz. % 296.18% 80.92% 76.34% 64.89% 29.77% 48.09% 100.00%
P/EPS -7.46 -8.50 22.20 -4.57 2.60 26.77 13.36 -
  YoY % 12.24% -138.29% 585.78% -275.77% -90.29% 100.37% -
  Horiz. % -55.84% -63.62% 166.17% -34.21% 19.46% 200.37% 100.00%
EY -13.40 -11.77 4.51 -21.88 38.50 3.74 7.49 -
  YoY % -13.85% -360.98% 120.61% -156.83% 929.41% -50.07% -
  Horiz. % -178.91% -157.14% 60.21% -292.12% 514.02% 49.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.46 0.44 0.38 0.20 0.29 0.37 -
  YoY % -19.57% 4.55% 15.79% 90.00% -31.03% -21.62% -
  Horiz. % 100.00% 124.32% 118.92% 102.70% 54.05% 78.38% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS