Highlights

[PASDEC] YoY Cumulative 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 -     -61.52%    YoY -     -1,947.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 111,094 109,751 87,682 125,862 151,957 101,375 106,926 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 -11,879 2,749 2,334 -19,457 4,894 32,667 11,636 -
  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 -143 -2,353 -1,285 -795 -2,816 -103 -5,230 -45.10%
  YoY % 93.92% -83.11% -61.64% 71.77% -2,633.98% 98.03% -
  Horiz. % 2.73% 44.99% 24.57% 15.20% 53.84% 1.97% 100.00%
NP -12,022 396 1,049 -20,252 2,078 32,564 6,406 -
  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 -10,623 965 1,044 -18,127 981 32,603 5,832 -
  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 123,116 109,355 86,633 146,114 149,879 68,811 100,520 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 -3.27 % 0.37 % 0.35 % -5.71 % 0.29 % 9.04 % 1.56 % -
  YoY % -983.78% 5.71% 106.13% -2,068.97% -96.79% 479.49% -
  Horiz. % -209.62% 23.72% 22.44% -366.03% 18.59% 579.49% 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 28.01 45.90 42.57 61.10 73.77 49.22 51.91 -9.77%
  YoY % -38.98% 7.82% -30.33% -17.18% 49.88% -5.18% -
  Horiz. % 53.96% 88.42% 82.01% 117.70% 142.11% 94.82% 100.00%
EPS -3.29 0.40 0.51 -8.80 0.48 15.83 2.83 -
  YoY % -922.50% -21.57% 105.80% -1,933.33% -96.97% 459.36% -
  Horiz. % -116.25% 14.13% 18.02% -310.95% 16.96% 559.36% 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 27.75 27.41 21.90 31.44 37.95 25.32 26.71 0.64%
  YoY % 1.24% 25.16% -30.34% -17.15% 49.88% -5.20% -
  Horiz. % 103.89% 102.62% 81.99% 117.71% 142.08% 94.80% 100.00%
EPS -2.65 0.24 0.26 -4.53 0.25 8.14 1.46 -
  YoY % -1,204.17% -7.69% 105.74% -1,912.00% -96.93% 457.53% -
  Horiz. % -181.51% 16.44% 17.81% -310.27% 17.12% 557.53% 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 1.46 1.33 1.22 0.49 0.87 0.89 0.71 12.76%
  YoY % 9.77% 9.02% 148.98% -43.68% -2.25% 25.35% -
  Horiz. % 205.63% 187.32% 171.83% 69.01% 122.54% 125.35% 100.00%
P/EPS -15.31 151.16 102.59 -3.41 135.43 2.78 13.07 -
  YoY % -110.13% 47.34% 3,108.50% -102.52% 4,771.58% -78.73% -
  Horiz. % -117.14% 1,156.54% 784.93% -26.09% 1,036.19% 21.27% 100.00%
EY -6.53 0.66 0.97 -29.33 0.74 35.97 7.65 -
  YoY % -1,089.39% -31.96% 103.31% -4,063.51% -97.94% 370.20% -
  Horiz. % -85.36% 8.63% 12.68% -383.40% 9.67% 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 1.34 1.32 1.21 0.57 0.69 0.89 0.60 14.32%
  YoY % 1.52% 9.09% 112.28% -17.39% -22.47% 48.33% -
  Horiz. % 223.33% 220.00% 201.67% 95.00% 115.00% 148.33% 100.00%
P/EPS -14.00 149.92 101.61 -3.98 107.08 2.78 10.95 -
  YoY % -109.34% 47.54% 2,653.02% -103.72% 3,751.80% -74.61% -
  Horiz. % -127.85% 1,369.13% 927.95% -36.35% 977.90% 25.39% 100.00%
EY -7.14 0.67 0.98 -25.14 0.93 35.97 9.13 -
  YoY % -1,165.67% -31.63% 103.90% -2,803.23% -97.41% 293.98% -
  Horiz. % -78.20% 7.34% 10.73% -275.36% 10.19% 393.98% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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