Highlights

[PASDEC] YoY Annualized Quarter 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 -     395.30%    YoY -     145.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 125,188 153,468 142,182 121,098 181,840 225,498 137,098 -1.50%
  YoY % -18.43% 7.94% 17.41% -33.40% -19.36% 64.48% -
  Horiz. % 91.31% 111.94% 103.71% 88.33% 132.64% 164.48% 100.00%
PBT -14,760 -10,722 4,834 11,024 -15,436 8,912 6,192 -
  YoY % -37.66% -321.80% -56.15% 171.42% -273.20% 43.93% -
  Horiz. % -238.37% -173.16% 78.07% 178.04% -249.29% 143.93% 100.00%
Tax 0 -922 -3,146 -862 -7,564 -5,236 -5,436 -
  YoY % 0.00% 70.69% -264.97% 88.60% -44.46% 3.68% -
  Horiz. % -0.00% 16.96% 57.87% 15.86% 139.15% 96.32% 100.00%
NP -14,760 -11,644 1,688 10,162 -23,000 3,676 756 -
  YoY % -26.76% -789.81% -83.39% 144.18% -725.68% 386.24% -
  Horiz. % -1,952.38% -1,540.21% 223.28% 1,344.18% -3,042.33% 486.24% 100.00%
NP to SH -11,508 -9,602 2,556 10,312 -22,446 3,360 120 -
  YoY % -19.85% -475.67% -75.21% 145.94% -768.04% 2,700.00% -
  Horiz. % -9,590.00% -8,001.67% 2,130.00% 8,593.33% -18,705.00% 2,800.00% 100.00%
Tax Rate - % - % 65.08 % 7.82 % - % 58.75 % 87.79 % -
  YoY % 0.00% 0.00% 732.23% 0.00% 0.00% -33.08% -
  Horiz. % 0.00% 0.00% 74.13% 8.91% 0.00% 66.92% 100.00%
Total Cost 139,948 165,112 140,494 110,936 204,840 221,822 136,342 0.44%
  YoY % -15.24% 17.52% 26.64% -45.84% -7.66% 62.70% -
  Horiz. % 102.64% 121.10% 103.05% 81.37% 150.24% 162.70% 100.00%
Net Worth 336,310 317,435 325,445 315,146 327,505 343,983 366,640 -1.43%
  YoY % 5.95% -2.46% 3.27% -3.77% -4.79% -6.18% -
  Horiz. % 91.73% 86.58% 88.76% 85.96% 89.33% 93.82% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 336,310 317,435 325,445 315,146 327,505 343,983 366,640 -1.43%
  YoY % 5.95% -2.46% 3.27% -3.77% -4.79% -6.18% -
  Horiz. % 91.73% 86.58% 88.76% 85.96% 89.33% 93.82% 100.00%
NOSH 400,369 285,978 205,978 205,978 205,978 205,978 205,978 11.71%
  YoY % 40.00% 38.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 194.37% 138.84% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -11.79 % -7.59 % 1.19 % 8.39 % -12.65 % 1.63 % 0.55 % -
  YoY % -55.34% -737.82% -85.82% 166.32% -876.07% 196.36% -
  Horiz. % -2,143.64% -1,380.00% 216.36% 1,525.45% -2,300.00% 296.36% 100.00%
ROE -3.42 % -3.02 % 0.79 % 3.27 % -6.85 % 0.98 % 0.03 % -
  YoY % -13.25% -482.28% -75.84% 147.74% -798.98% 3,166.67% -
  Horiz. % -11,400.00% -10,066.67% 2,633.33% 10,900.00% -22,833.33% 3,266.67% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 31.27 53.66 69.03 58.79 88.28 109.48 66.56 -11.83%
  YoY % -41.73% -22.27% 17.42% -33.41% -19.36% 64.48% -
  Horiz. % 46.98% 80.62% 103.71% 88.33% 132.63% 164.48% 100.00%
EPS -2.88 -3.36 1.24 5.00 -10.90 1.64 0.06 -
  YoY % 14.29% -370.97% -75.20% 145.87% -764.63% 2,633.33% -
  Horiz. % -4,800.00% -5,600.00% 2,066.67% 8,333.33% -18,166.67% 2,733.33% 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 0.8400 1.1100 1.5800 1.5300 1.5900 1.6700 1.7800 -11.76%
  YoY % -24.32% -29.75% 3.27% -3.77% -4.79% -6.18% -
  Horiz. % 47.19% 62.36% 88.76% 85.96% 89.33% 93.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 31.27 38.33 35.51 30.25 45.42 56.32 34.24 -1.50%
  YoY % -18.42% 7.94% 17.39% -33.40% -19.35% 64.49% -
  Horiz. % 91.33% 111.95% 103.71% 88.35% 132.65% 164.49% 100.00%
EPS -2.88 -2.40 0.64 2.58 -5.61 0.84 0.03 -
  YoY % -20.00% -475.00% -75.19% 145.99% -767.86% 2,700.00% -
  Horiz. % -9,600.00% -8,000.00% 2,133.33% 8,600.00% -18,700.00% 2,800.00% 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 0.8400 0.7929 0.8129 0.7871 0.8180 0.8592 0.9158 -1.43%
  YoY % 5.94% -2.46% 3.28% -3.78% -4.80% -6.18% -
  Horiz. % 91.72% 86.58% 88.76% 85.95% 89.32% 93.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3850 0.3850 0.6100 0.4000 0.4100 0.7950 0.4000 -
P/RPS 1.23 0.72 0.88 0.68 0.46 0.73 0.60 12.70%
  YoY % 70.83% -18.18% 29.41% 47.83% -36.99% 21.67% -
  Horiz. % 205.00% 120.00% 146.67% 113.33% 76.67% 121.67% 100.00%
P/EPS -13.39 -11.47 49.16 7.99 -3.76 48.74 686.59 -
  YoY % -16.74% -123.33% 515.27% 312.50% -107.71% -92.90% -
  Horiz. % -1.95% -1.67% 7.16% 1.16% -0.55% 7.10% 100.00%
EY -7.47 -8.72 2.03 12.52 -26.58 2.05 0.15 -
  YoY % 14.33% -529.56% -83.79% 147.10% -1,396.59% 1,266.67% -
  Horiz. % -4,980.00% -5,813.33% 1,353.33% 8,346.67% -17,720.00% 1,366.67% 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 0.46 0.35 0.39 0.26 0.26 0.48 0.22 13.07%
  YoY % 31.43% -10.26% 50.00% 0.00% -45.83% 118.18% -
  Horiz. % 209.09% 159.09% 177.27% 118.18% 118.18% 218.18% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 30/08/17 25/08/16 27/08/15 26/08/14 30/08/13 -
Price 0.3650 0.4350 0.5950 0.5400 0.3000 0.8250 0.3800 -
P/RPS 1.17 0.81 0.86 0.92 0.34 0.75 0.57 12.73%
  YoY % 44.44% -5.81% -6.52% 170.59% -54.67% 31.58% -
  Horiz. % 205.26% 142.11% 150.88% 161.40% 59.65% 131.58% 100.00%
P/EPS -12.70 -12.96 47.95 10.79 -2.75 50.57 652.26 -
  YoY % 2.01% -127.03% 344.39% 492.36% -105.44% -92.25% -
  Horiz. % -1.95% -1.99% 7.35% 1.65% -0.42% 7.75% 100.00%
EY -7.87 -7.72 2.09 9.27 -36.32 1.98 0.15 -
  YoY % -1.94% -469.38% -77.45% 125.52% -1,934.34% 1,220.00% -
  Horiz. % -5,246.67% -5,146.67% 1,393.33% 6,180.00% -24,213.33% 1,320.00% 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 0.43 0.39 0.38 0.35 0.19 0.49 0.21 12.68%
  YoY % 10.26% 2.63% 8.57% 84.21% -61.22% 133.33% -
  Horiz. % 204.76% 185.71% 180.95% 166.67% 90.48% 233.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS