Highlights

[PASDEC] YoY 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 -     -139.17%    YoY -     -504.47%
Quarter Report


View:


Show?  YoY % Horiz. %

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 33,152 38,805 43,844 50,304 38,839 29,932 31,752 0.72%
  YoY % -14.57% -11.49% -12.84% 29.52% 29.76% -5.73% -
  Horiz. % 104.41% 122.21% 138.08% 158.43% 122.32% 94.27% 100.00%
PBT 152 6,829 -8,136 187 -283 -3,573 184 -3.13%
  YoY % -97.77% 183.94% -4,450.80% 166.08% 92.08% -2,041.85% -
  Horiz. % 82.61% 3,711.41% -4,421.74% 101.63% -153.80% -1,941.85% 100.00%
Tax -759 -820 -3,249 -1,311 -1,497 -824 870 -
  YoY % 7.44% 74.76% -147.83% 12.42% -81.67% -194.71% -
  Horiz. % -87.24% -94.25% -373.45% -150.69% -172.07% -94.71% 100.00%
NP -607 6,009 -11,385 -1,124 -1,780 -4,397 1,054 -
  YoY % -110.10% 152.78% -912.90% 36.85% 59.52% -517.17% -
  Horiz. % -57.59% 570.11% -1,080.17% -106.64% -168.88% -417.17% 100.00%
NP to SH -113 6,029 -10,880 -1,082 -179 -4,565 1,054 -
  YoY % -101.87% 155.41% -905.55% -504.47% 96.08% -533.11% -
  Horiz. % -10.72% 572.01% -1,032.26% -102.66% -16.98% -433.11% 100.00%
Tax Rate 499.34 % 12.01 % - % 701.07 % - % - % -472.83 % -
  YoY % 4,057.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -105.61% -2.54% 0.00% -148.27% 0.00% 0.00% 100.00%
Total Cost 33,759 32,796 55,229 51,428 40,619 34,329 30,698 1.60%
  YoY % 2.94% -40.62% 7.39% 26.61% 18.32% 11.83% -
  Horiz. % 109.97% 106.83% 179.91% 167.53% 132.32% 111.83% 100.00%
Net Worth 325,445 315,146 327,505 343,983 366,640 376,939 180,000 10.36%
  YoY % 3.27% -3.77% -4.79% -6.18% -2.73% 109.41% -
  Horiz. % 180.80% 175.08% 181.95% 191.10% 203.69% 209.41% 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 325,445 315,146 327,505 343,983 366,640 376,939 180,000 10.36%
  YoY % 3.27% -3.77% -4.79% -6.18% -2.73% 109.41% -
  Horiz. % 180.80% 175.08% 181.95% 191.10% 203.69% 209.41% 100.00%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 180,000 2.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.43% -
  Horiz. % 114.43% 114.43% 114.43% 114.43% 114.43% 114.43% 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 -1.83 % 15.49 % -25.97 % -2.23 % -4.58 % -14.69 % 3.32 % -
  YoY % -111.81% 159.65% -1,064.57% 51.31% 68.82% -542.47% -
  Horiz. % -55.12% 466.57% -782.23% -67.17% -137.95% -442.47% 100.00%
ROE -0.03 % 1.91 % -3.32 % -0.31 % -0.05 % -1.21 % 0.59 % -
  YoY % -101.57% 157.53% -970.97% -520.00% 95.87% -305.08% -
  Horiz. % -5.08% 323.73% -562.71% -52.54% -8.47% -205.08% 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 16.09 18.84 21.29 24.42 18.86 14.53 17.64 -1.52%
  YoY % -14.60% -11.51% -12.82% 29.48% 29.80% -17.63% -
  Horiz. % 91.21% 106.80% 120.69% 138.44% 106.92% 82.37% 100.00%
EPS -0.06 2.93 -5.28 -0.52 -0.09 -2.22 0.51 -
  YoY % -102.05% 155.49% -915.38% -477.78% 95.95% -535.29% -
  Horiz. % -11.76% 574.51% -1,035.29% -101.96% -17.65% -435.29% 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 1.0000 7.91%
  YoY % 3.27% -3.77% -4.79% -6.18% -2.73% 83.00% -
  Horiz. % 158.00% 153.00% 159.00% 167.00% 178.00% 183.00% 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 8.28 9.69 10.95 12.56 9.70 7.48 7.93 0.72%
  YoY % -14.55% -11.51% -12.82% 29.48% 29.68% -5.67% -
  Horiz. % 104.41% 122.19% 138.08% 158.39% 122.32% 94.33% 100.00%
EPS -0.03 1.51 -2.72 -0.27 -0.04 -1.14 0.26 -
  YoY % -101.99% 155.51% -907.41% -575.00% 96.49% -538.46% -
  Horiz. % -11.54% 580.77% -1,046.15% -103.85% -15.38% -438.46% 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 0.4496 10.36%
  YoY % 3.28% -3.78% -4.80% -6.18% -2.73% 109.41% -
  Horiz. % 180.81% 175.07% 181.94% 191.10% 203.69% 209.41% 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 3.79 2.12 1.93 3.26 2.12 2.34 2.72 5.68%
  YoY % 78.77% 9.84% -40.80% 53.77% -9.40% -13.97% -
  Horiz. % 139.34% 77.94% 70.96% 119.85% 77.94% 86.03% 100.00%
P/EPS -1,111.92 13.67 -7.76 -151.34 -460.29 -15.34 81.97 -
  YoY % -8,234.02% 276.16% 94.87% 67.12% -2,900.59% -118.71% -
  Horiz. % -1,356.50% 16.68% -9.47% -184.63% -561.53% -18.71% 100.00%
EY -0.09 7.32 -12.88 -0.66 -0.22 -6.52 1.22 -
  YoY % -101.23% 156.83% -1,851.52% -200.00% 96.63% -634.43% -
  Horiz. % -7.38% 600.00% -1,055.74% -54.10% -18.03% -534.43% 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 0.48 -3.40%
  YoY % 50.00% 0.00% -45.83% 118.18% 15.79% -60.42% -
  Horiz. % 81.25% 54.17% 54.17% 100.00% 45.83% 39.58% 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 3.70 2.87 1.41 3.38 2.02 2.68 2.10 9.89%
  YoY % 28.92% 103.55% -58.28% 67.33% -24.63% 27.62% -
  Horiz. % 176.19% 136.67% 67.14% 160.95% 96.19% 127.62% 100.00%
P/EPS -1,084.57 18.45 -5.68 -157.05 -437.27 -17.60 63.19 -
  YoY % -5,978.43% 424.82% 96.38% 64.08% -2,384.49% -127.85% -
  Horiz. % -1,716.36% 29.20% -8.99% -248.54% -691.99% -27.85% 100.00%
EY -0.09 5.42 -17.61 -0.64 -0.23 -5.68 1.58 -
  YoY % -101.66% 130.78% -2,651.56% -178.26% 95.95% -459.49% -
  Horiz. % -5.70% 343.04% -1,114.56% -40.51% -14.56% -359.49% 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 0.37 0.45%
  YoY % 8.57% 84.21% -61.22% 133.33% 0.00% -43.24% -
  Horiz. % 102.70% 94.59% 51.35% 132.43% 56.76% 56.76% 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.
 


 

259  329  537  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 THHEAVY 0.13+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers