Highlights

[PASDEC] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -69.59%    YoY -     2,700.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 142,182 121,098 181,840 225,498 137,098 121,498 98,430 6.32%
  YoY % 17.41% -33.40% -19.36% 64.48% 12.84% 23.44% -
  Horiz. % 144.45% 123.03% 184.74% 229.09% 139.28% 123.44% 100.00%
PBT 4,834 11,024 -15,436 8,912 6,192 12,942 748 36.44%
  YoY % -56.15% 171.42% -273.20% 43.93% -52.16% 1,630.21% -
  Horiz. % 646.26% 1,473.80% -2,063.64% 1,191.44% 827.81% 1,730.21% 100.00%
Tax -3,146 -862 -7,564 -5,236 -5,436 -2,372 -316 46.62%
  YoY % -264.97% 88.60% -44.46% 3.68% -129.17% -650.63% -
  Horiz. % 995.57% 272.78% 2,393.67% 1,656.96% 1,720.25% 750.63% 100.00%
NP 1,688 10,162 -23,000 3,676 756 10,570 432 25.48%
  YoY % -83.39% 144.18% -725.68% 386.24% -92.85% 2,346.76% -
  Horiz. % 390.74% 2,352.31% -5,324.07% 850.93% 175.00% 2,446.76% 100.00%
NP to SH 2,556 10,312 -22,446 3,360 120 9,890 432 34.45%
  YoY % -75.21% 145.94% -768.04% 2,700.00% -98.79% 2,189.35% -
  Horiz. % 591.67% 2,387.04% -5,195.83% 777.78% 27.78% 2,289.35% 100.00%
Tax Rate 65.08 % 7.82 % - % 58.75 % 87.79 % 18.33 % 42.25 % 7.46%
  YoY % 732.23% 0.00% 0.00% -33.08% 378.94% -56.62% -
  Horiz. % 154.04% 18.51% 0.00% 139.05% 207.79% 43.38% 100.00%
Total Cost 140,494 110,936 204,840 221,822 136,342 110,928 97,998 6.18%
  YoY % 26.64% -45.84% -7.66% 62.70% 22.91% 13.19% -
  Horiz. % 143.36% 113.20% 209.02% 226.35% 139.13% 113.19% 100.00%
Net Worth 325,445 315,146 327,505 343,983 366,640 376,939 388,799 -2.92%
  YoY % 3.27% -3.77% -4.79% -6.18% -2.73% -3.05% -
  Horiz. % 83.71% 81.06% 84.23% 88.47% 94.30% 96.95% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 325,445 315,146 327,505 343,983 366,640 376,939 388,799 -2.92%
  YoY % 3.27% -3.77% -4.79% -6.18% -2.73% -3.05% -
  Horiz. % 83.71% 81.06% 84.23% 88.47% 94.30% 96.95% 100.00%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 215,999 -0.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -4.64% -
  Horiz. % 95.36% 95.36% 95.36% 95.36% 95.36% 95.36% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.19 % 8.39 % -12.65 % 1.63 % 0.55 % 8.70 % 0.44 % 18.02%
  YoY % -85.82% 166.32% -876.07% 196.36% -93.68% 1,877.27% -
  Horiz. % 270.45% 1,906.82% -2,875.00% 370.45% 125.00% 1,977.27% 100.00%
ROE 0.79 % 3.27 % -6.85 % 0.98 % 0.03 % 2.62 % 0.11 % 38.86%
  YoY % -75.84% 147.74% -798.98% 3,166.67% -98.85% 2,281.82% -
  Horiz. % 718.18% 2,972.73% -6,227.27% 890.91% 27.27% 2,381.82% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 69.03 58.79 88.28 109.48 66.56 58.99 45.57 7.16%
  YoY % 17.42% -33.41% -19.36% 64.48% 12.83% 29.45% -
  Horiz. % 151.48% 129.01% 193.72% 240.25% 146.06% 129.45% 100.00%
EPS 1.24 5.00 -10.90 1.64 0.06 4.80 0.20 35.50%
  YoY % -75.20% 145.87% -764.63% 2,633.33% -98.75% 2,300.00% -
  Horiz. % 620.00% 2,500.00% -5,450.00% 820.00% 30.00% 2,400.00% 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 1.5800 1.5300 1.5900 1.6700 1.7800 1.8300 1.8000 -2.15%
  YoY % 3.27% -3.77% -4.79% -6.18% -2.73% 1.67% -
  Horiz. % 87.78% 85.00% 88.33% 92.78% 98.89% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.51 30.25 45.42 56.32 34.24 30.35 24.58 6.32%
  YoY % 17.39% -33.40% -19.35% 64.49% 12.82% 23.47% -
  Horiz. % 144.47% 123.07% 184.78% 229.13% 139.30% 123.47% 100.00%
EPS 0.64 2.58 -5.61 0.84 0.03 2.47 0.11 34.08%
  YoY % -75.19% 145.99% -767.86% 2,700.00% -98.79% 2,145.45% -
  Horiz. % 581.82% 2,345.45% -5,100.00% 763.64% 27.27% 2,245.45% 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 0.8129 0.7871 0.8180 0.8592 0.9158 0.9415 0.9711 -2.92%
  YoY % 3.28% -3.78% -4.80% -6.18% -2.73% -3.05% -
  Horiz. % 83.71% 81.05% 84.23% 88.48% 94.31% 96.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.6100 0.4000 0.4100 0.7950 0.4000 0.3400 0.4800 -
P/RPS 0.88 0.68 0.46 0.73 0.60 0.58 1.05 -2.90%
  YoY % 29.41% 47.83% -36.99% 21.67% 3.45% -44.76% -
  Horiz. % 83.81% 64.76% 43.81% 69.52% 57.14% 55.24% 100.00%
P/EPS 49.16 7.99 -3.76 48.74 686.59 7.08 240.00 -23.20%
  YoY % 515.27% 312.50% -107.71% -92.90% 9,597.60% -97.05% -
  Horiz. % 20.48% 3.33% -1.57% 20.31% 286.08% 2.95% 100.00%
EY 2.03 12.52 -26.58 2.05 0.15 14.12 0.42 30.00%
  YoY % -83.79% 147.10% -1,396.59% 1,266.67% -98.94% 3,261.90% -
  Horiz. % 483.33% 2,980.95% -6,328.57% 488.10% 35.71% 3,361.90% 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 0.39 0.26 0.26 0.48 0.22 0.19 0.27 6.31%
  YoY % 50.00% 0.00% -45.83% 118.18% 15.79% -29.63% -
  Horiz. % 144.44% 96.30% 96.30% 177.78% 81.48% 70.37% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 25/08/16 27/08/15 26/08/14 30/08/13 29/08/12 23/08/11 -
Price 0.5950 0.5400 0.3000 0.8250 0.3800 0.3900 0.3700 -
P/RPS 0.86 0.92 0.34 0.75 0.57 0.66 0.81 1.00%
  YoY % -6.52% 170.59% -54.67% 31.58% -13.64% -18.52% -
  Horiz. % 106.17% 113.58% 41.98% 92.59% 70.37% 81.48% 100.00%
P/EPS 47.95 10.79 -2.75 50.57 652.26 8.12 185.00 -20.13%
  YoY % 344.39% 492.36% -105.44% -92.25% 7,932.76% -95.61% -
  Horiz. % 25.92% 5.83% -1.49% 27.34% 352.57% 4.39% 100.00%
EY 2.09 9.27 -36.32 1.98 0.15 12.31 0.54 25.28%
  YoY % -77.45% 125.52% -1,934.34% 1,220.00% -98.78% 2,179.63% -
  Horiz. % 387.04% 1,716.67% -6,725.93% 366.67% 27.78% 2,279.63% 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 0.38 0.35 0.19 0.49 0.21 0.21 0.21 10.38%
  YoY % 8.57% 84.21% -61.22% 133.33% 0.00% 0.00% -
  Horiz. % 180.95% 166.67% 90.48% 233.33% 100.00% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

456  380  515  826 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 JAG 0.09+0.01 
 XDL 0.065+0.01 
 CAREPLS 1.50+0.31 
 AIRASIA 0.84+0.015 
 K1 0.49+0.045 
 BCMALL 0.295+0.035 
 AAX 0.110.00 
 HLT 0.875+0.18 

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