Highlights

[PASDEC] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -7.68%    YoY -     -1,947.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 148,125 146,334 116,909 167,816 202,609 135,166 142,568 0.64%
  YoY % 1.22% 25.17% -30.33% -17.17% 49.90% -5.19% -
  Horiz. % 103.90% 102.64% 82.00% 117.71% 142.11% 94.81% 100.00%
PBT -15,838 3,665 3,112 -25,942 6,525 43,556 15,514 -
  YoY % -532.12% 17.78% 112.00% -497.57% -85.02% 180.74% -
  Horiz. % -102.09% 23.62% 20.06% -167.21% 42.06% 280.74% 100.00%
Tax -190 -3,137 -1,713 -1,060 -3,754 -137 -6,973 -45.10%
  YoY % 93.92% -83.11% -61.64% 71.77% -2,633.97% 98.03% -
  Horiz. % 2.73% 44.99% 24.57% 15.20% 53.84% 1.97% 100.00%
NP -16,029 528 1,398 -27,002 2,770 43,418 8,541 -
  YoY % -3,135.86% -62.25% 105.18% -1,074.59% -93.62% 408.34% -
  Horiz. % -187.67% 6.18% 16.38% -316.14% 32.44% 508.34% 100.00%
NP to SH -14,164 1,286 1,392 -24,169 1,308 43,470 7,776 -
  YoY % -1,200.83% -7.57% 105.76% -1,947.81% -96.99% 459.04% -
  Horiz. % -182.15% 16.55% 17.90% -310.82% 16.82% 559.04% 100.00%
Tax Rate - % 85.59 % 55.06 % - % 57.54 % 0.32 % 44.95 % -
  YoY % 0.00% 55.45% 0.00% 0.00% 17,881.25% -99.29% -
  Horiz. % 0.00% 190.41% 122.49% 0.00% 128.01% 0.71% 100.00%
Total Cost 164,154 145,806 115,510 194,818 199,838 91,748 134,026 3.44%
  YoY % 12.58% 26.23% -40.71% -2.51% 117.81% -31.54% -
  Horiz. % 122.48% 108.79% 86.18% 145.36% 149.10% 68.46% 100.00%
Net Worth 325,243 263,047 300,727 317,222 335,744 360,461 372,820 -2.25%
  YoY % 23.64% -12.53% -5.20% -5.52% -6.86% -3.31% -
  Horiz. % 87.24% 70.56% 80.66% 85.09% 90.06% 96.69% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 325,243 263,047 300,727 317,222 335,744 360,461 372,820 -2.25%
  YoY % 23.64% -12.53% -5.20% -5.52% -6.86% -3.31% -
  Horiz. % 87.24% 70.56% 80.66% 85.09% 90.06% 96.69% 100.00%
NOSH 396,639 239,134 205,978 205,988 205,978 205,978 205,978 11.53%
  YoY % 65.86% 16.10% -0.01% 0.01% 0.00% 0.00% -
  Horiz. % 192.56% 116.10% 100.00% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -10.82 % 0.36 % 1.20 % -16.09 % 1.37 % 32.12 % 5.99 % -
  YoY % -3,105.56% -70.00% 107.46% -1,274.45% -95.73% 436.23% -
  Horiz. % -180.63% 6.01% 20.03% -268.61% 22.87% 536.23% 100.00%
ROE -4.35 % 0.49 % 0.46 % -7.62 % 0.39 % 12.06 % 2.09 % -
  YoY % -987.76% 6.52% 106.04% -2,053.85% -96.77% 477.03% -
  Horiz. % -208.13% 23.44% 22.01% -364.59% 18.66% 577.03% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.35 61.19 56.76 81.47 98.36 65.62 69.22 -9.77%
  YoY % -38.96% 7.80% -30.33% -17.17% 49.89% -5.20% -
  Horiz. % 53.96% 88.40% 82.00% 117.70% 142.10% 94.80% 100.00%
EPS -4.39 0.53 0.68 -11.73 0.64 21.11 3.77 -
  YoY % -928.30% -22.06% 105.80% -1,932.81% -96.97% 459.95% -
  Horiz. % -116.45% 14.06% 18.04% -311.14% 16.98% 559.95% 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 1.1000 1.4600 1.5400 1.6300 1.7500 1.8100 -12.36%
  YoY % -25.45% -24.66% -5.19% -5.52% -6.86% -3.31% -
  Horiz. % 45.30% 60.77% 80.66% 85.08% 90.06% 96.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.00 36.55 29.20 41.92 50.61 33.76 35.61 0.64%
  YoY % 1.23% 25.17% -30.34% -17.17% 49.91% -5.20% -
  Horiz. % 103.90% 102.64% 82.00% 117.72% 142.12% 94.80% 100.00%
EPS -3.54 0.32 0.35 -6.04 0.33 10.86 1.94 -
  YoY % -1,206.25% -8.57% 105.79% -1,930.30% -96.96% 459.79% -
  Horiz. % -182.47% 16.49% 18.04% -311.34% 17.01% 559.79% 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 0.8124 0.6570 0.7511 0.7923 0.8386 0.9003 0.9312 -2.25%
  YoY % 23.65% -12.53% -5.20% -5.52% -6.85% -3.32% -
  Horiz. % 87.24% 70.55% 80.66% 85.08% 90.06% 96.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4100 0.6100 0.5200 0.3000 0.6450 0.4400 0.3700 -
P/RPS 1.10 1.00 0.92 0.37 0.66 0.67 0.53 12.94%
  YoY % 10.00% 8.70% 148.65% -43.94% -1.49% 26.42% -
  Horiz. % 207.55% 188.68% 173.58% 69.81% 124.53% 126.42% 100.00%
P/EPS -11.48 113.37 76.95 -2.56 101.57 2.08 9.80 -
  YoY % -110.13% 47.33% 3,105.86% -102.52% 4,783.17% -78.78% -
  Horiz. % -117.14% 1,156.84% 785.20% -26.12% 1,036.43% 21.22% 100.00%
EY -8.71 0.88 1.30 -39.11 0.98 47.96 10.20 -
  YoY % -1,089.77% -32.31% 103.32% -4,090.82% -97.96% 370.20% -
  Horiz. % -85.39% 8.63% 12.75% -383.43% 9.61% 470.20% 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 0.50 0.55 0.36 0.19 0.40 0.25 0.20 16.49%
  YoY % -9.09% 52.78% 89.47% -52.50% 60.00% 25.00% -
  Horiz. % 250.00% 275.00% 180.00% 95.00% 200.00% 125.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 27/11/15 28/11/14 28/11/13 30/11/12 -
Price 0.3750 0.6050 0.5150 0.3500 0.5100 0.4400 0.3100 -
P/RPS 1.00 0.99 0.91 0.43 0.52 0.67 0.45 14.23%
  YoY % 1.01% 8.79% 111.63% -17.31% -22.39% 48.89% -
  Horiz. % 222.22% 220.00% 202.22% 95.56% 115.56% 148.89% 100.00%
P/EPS -10.50 112.44 76.21 -2.98 80.31 2.08 8.21 -
  YoY % -109.34% 47.54% 2,657.38% -103.71% 3,761.06% -74.67% -
  Horiz. % -127.89% 1,369.55% 928.26% -36.30% 978.20% 25.33% 100.00%
EY -9.52 0.89 1.31 -33.52 1.25 47.96 12.18 -
  YoY % -1,169.66% -32.06% 103.91% -2,781.60% -97.39% 293.76% -
  Horiz. % -78.16% 7.31% 10.76% -275.21% 10.26% 393.76% 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 0.55 0.35 0.23 0.31 0.25 0.17 18.04%
  YoY % -16.36% 57.14% 52.17% -25.81% 24.00% 47.06% -
  Horiz. % 270.59% 323.53% 205.88% 135.29% 182.35% 147.06% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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