Highlights

[PASDEC] YoY Quarter Result on 2013-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -174.90%    YoY -     96.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 38,805 43,844 50,304 38,839 29,932 31,752 19,747 11.91%
  YoY % -11.49% -12.84% 29.52% 29.76% -5.73% 60.79% -
  Horiz. % 196.51% 222.03% 254.74% 196.68% 151.58% 160.79% 100.00%
PBT 6,829 -8,136 187 -283 -3,573 184 2,877 15.48%
  YoY % 183.94% -4,450.80% 166.08% 92.08% -2,041.85% -93.60% -
  Horiz. % 237.37% -282.79% 6.50% -9.84% -124.19% 6.40% 100.00%
Tax -820 -3,249 -1,311 -1,497 -824 870 -117 38.30%
  YoY % 74.76% -147.83% 12.42% -81.67% -194.71% 843.59% -
  Horiz. % 700.85% 2,776.92% 1,120.51% 1,279.49% 704.27% -743.59% 100.00%
NP 6,009 -11,385 -1,124 -1,780 -4,397 1,054 2,760 13.83%
  YoY % 152.78% -912.90% 36.85% 59.52% -517.17% -61.81% -
  Horiz. % 217.72% -412.50% -40.72% -64.49% -159.31% 38.19% 100.00%
NP to SH 6,029 -10,880 -1,082 -179 -4,565 1,054 2,622 14.87%
  YoY % 155.41% -905.55% -504.47% 96.08% -533.11% -59.80% -
  Horiz. % 229.94% -414.95% -41.27% -6.83% -174.10% 40.20% 100.00%
Tax Rate 12.01 % - % 701.07 % - % - % -472.83 % 4.07 % 19.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -11,717.44% -
  Horiz. % 295.09% 0.00% 17,225.31% 0.00% 0.00% -11,617.44% 100.00%
Total Cost 32,796 55,229 51,428 40,619 34,329 30,698 16,987 11.58%
  YoY % -40.62% 7.39% 26.61% 18.32% 11.83% 80.71% -
  Horiz. % 193.07% 325.13% 302.75% 239.12% 202.09% 180.71% 100.00%
Net Worth 315,146 327,505 343,983 366,640 376,939 180,000 400,526 -3.91%
  YoY % -3.77% -4.79% -6.18% -2.73% 109.41% -55.06% -
  Horiz. % 78.68% 81.77% 85.88% 91.54% 94.11% 44.94% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 315,146 327,505 343,983 366,640 376,939 180,000 400,526 -3.91%
  YoY % -3.77% -4.79% -6.18% -2.73% 109.41% -55.06% -
  Horiz. % 78.68% 81.77% 85.88% 91.54% 94.11% 44.94% 100.00%
NOSH 205,978 205,978 205,978 205,978 205,978 180,000 206,456 -0.04%
  YoY % 0.00% 0.00% 0.00% 0.00% 14.43% -12.81% -
  Horiz. % 99.77% 99.77% 99.77% 99.77% 99.77% 87.19% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.49 % -25.97 % -2.23 % -4.58 % -14.69 % 3.32 % 13.98 % 1.72%
  YoY % 159.65% -1,064.57% 51.31% 68.82% -542.47% -76.25% -
  Horiz. % 110.80% -185.77% -15.95% -32.76% -105.08% 23.75% 100.00%
ROE 1.91 % -3.32 % -0.31 % -0.05 % -1.21 % 0.59 % 0.65 % 19.66%
  YoY % 157.53% -970.97% -520.00% 95.87% -305.08% -9.23% -
  Horiz. % 293.85% -510.77% -47.69% -7.69% -186.15% 90.77% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.84 21.29 24.42 18.86 14.53 17.64 9.56 11.96%
  YoY % -11.51% -12.82% 29.48% 29.80% -17.63% 84.52% -
  Horiz. % 197.07% 222.70% 255.44% 197.28% 151.99% 184.52% 100.00%
EPS 2.93 -5.28 -0.52 -0.09 -2.22 0.51 1.27 14.94%
  YoY % 155.49% -915.38% -477.78% 95.95% -535.29% -59.84% -
  Horiz. % 230.71% -415.75% -40.94% -7.09% -174.80% 40.16% 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 1.5300 1.5900 1.6700 1.7800 1.8300 1.0000 1.9400 -3.88%
  YoY % -3.77% -4.79% -6.18% -2.73% 83.00% -48.45% -
  Horiz. % 78.87% 81.96% 86.08% 91.75% 94.33% 51.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.69 10.95 12.56 9.70 7.48 7.93 4.93 11.91%
  YoY % -11.51% -12.82% 29.48% 29.68% -5.67% 60.85% -
  Horiz. % 196.55% 222.11% 254.77% 196.75% 151.72% 160.85% 100.00%
EPS 1.51 -2.72 -0.27 -0.04 -1.14 0.26 0.65 15.07%
  YoY % 155.51% -907.41% -575.00% 96.49% -538.46% -60.00% -
  Horiz. % 232.31% -418.46% -41.54% -6.15% -175.38% 40.00% 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 0.7871 0.8180 0.8592 0.9158 0.9415 0.4496 1.0004 -3.91%
  YoY % -3.78% -4.80% -6.18% -2.73% 109.41% -55.06% -
  Horiz. % 78.68% 81.77% 85.89% 91.54% 94.11% 44.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.4000 0.4100 0.7950 0.4000 0.3400 0.4800 0.4000 -
P/RPS 2.12 1.93 3.26 2.12 2.34 2.72 4.18 -10.69%
  YoY % 9.84% -40.80% 53.77% -9.40% -13.97% -34.93% -
  Horiz. % 50.72% 46.17% 77.99% 50.72% 55.98% 65.07% 100.00%
P/EPS 13.67 -7.76 -151.34 -460.29 -15.34 81.97 31.50 -12.98%
  YoY % 276.16% 94.87% 67.12% -2,900.59% -118.71% 160.22% -
  Horiz. % 43.40% -24.63% -480.44% -1,461.24% -48.70% 260.22% 100.00%
EY 7.32 -12.88 -0.66 -0.22 -6.52 1.22 3.18 14.89%
  YoY % 156.83% -1,851.52% -200.00% 96.63% -634.43% -61.64% -
  Horiz. % 230.19% -405.03% -20.75% -6.92% -205.03% 38.36% 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 0.26 0.26 0.48 0.22 0.19 0.48 0.21 3.62%
  YoY % 0.00% -45.83% 118.18% 15.79% -60.42% 128.57% -
  Horiz. % 123.81% 123.81% 228.57% 104.76% 90.48% 228.57% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 26/08/14 30/08/13 29/08/12 23/08/11 26/08/10 -
Price 0.5400 0.3000 0.8250 0.3800 0.3900 0.3700 0.3400 -
P/RPS 2.87 1.41 3.38 2.02 2.68 2.10 3.55 -3.48%
  YoY % 103.55% -58.28% 67.33% -24.63% 27.62% -40.85% -
  Horiz. % 80.85% 39.72% 95.21% 56.90% 75.49% 59.15% 100.00%
P/EPS 18.45 -5.68 -157.05 -437.27 -17.60 63.19 26.77 -6.01%
  YoY % 424.82% 96.38% 64.08% -2,384.49% -127.85% 136.05% -
  Horiz. % 68.92% -21.22% -586.66% -1,633.43% -65.75% 236.05% 100.00%
EY 5.42 -17.61 -0.64 -0.23 -5.68 1.58 3.74 6.37%
  YoY % 130.78% -2,651.56% -178.26% 95.95% -459.49% -57.75% -
  Horiz. % 144.92% -470.86% -17.11% -6.15% -151.87% 42.25% 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 0.35 0.19 0.49 0.21 0.21 0.37 0.18 11.71%
  YoY % 84.21% -61.22% 133.33% 0.00% -43.24% 105.56% -
  Horiz. % 194.44% 105.56% 272.22% 116.67% 116.67% 205.56% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers