Highlights

[PASDEC] YoY 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 -     790.61%    YoY -     155.41%
Quarter Report


View:


Show?  YoY % Horiz. %

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 29,269 50,647 33,152 38,805 43,844 50,304 38,839 -4.60%
  YoY % -42.21% 52.77% -14.57% -11.49% -12.84% 29.52% -
  Horiz. % 75.36% 130.40% 85.36% 99.91% 112.89% 129.52% 100.00%
PBT -4,017 -1,308 152 6,829 -8,136 187 -283 55.57%
  YoY % -207.11% -960.53% -97.77% 183.94% -4,450.80% 166.08% -
  Horiz. % 1,419.43% 462.19% -53.71% -2,413.07% 2,874.91% -66.08% 100.00%
Tax 277 -461 -759 -820 -3,249 -1,311 -1,497 -
  YoY % 160.09% 39.26% 7.44% 74.76% -147.83% 12.42% -
  Horiz. % -18.50% 30.79% 50.70% 54.78% 217.03% 87.58% 100.00%
NP -3,740 -1,769 -607 6,009 -11,385 -1,124 -1,780 13.17%
  YoY % -111.42% -191.43% -110.10% 152.78% -912.90% 36.85% -
  Horiz. % 210.11% 99.38% 34.10% -337.58% 639.61% 63.15% 100.00%
NP to SH -2,576 -1,167 -113 6,029 -10,880 -1,082 -179 55.93%
  YoY % -120.74% -932.74% -101.87% 155.41% -905.55% -504.47% -
  Horiz. % 1,439.11% 651.96% 63.13% -3,368.16% 6,078.21% 604.47% 100.00%
Tax Rate - % - % 499.34 % 12.01 % - % 701.07 % - % -
  YoY % 0.00% 0.00% 4,057.70% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.23% 1.71% 0.00% 100.00% -
Total Cost 33,009 52,416 33,759 32,796 55,229 51,428 40,619 -3.40%
  YoY % -37.02% 55.27% 2.94% -40.62% 7.39% 26.61% -
  Horiz. % 81.26% 129.04% 83.11% 80.74% 135.97% 126.61% 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 -12.78 % -3.49 % -1.83 % 15.49 % -25.97 % -2.23 % -4.58 % 18.64%
  YoY % -266.19% -90.71% -111.81% 159.65% -1,064.57% 51.31% -
  Horiz. % 279.04% 76.20% 39.96% -338.21% 567.03% 48.69% 100.00%
ROE -0.77 % -0.37 % -0.03 % 1.91 % -3.32 % -0.31 % -0.05 % 57.70%
  YoY % -108.11% -1,133.33% -101.57% 157.53% -970.97% -520.00% -
  Horiz. % 1,540.00% 740.00% 60.00% -3,820.00% 6,640.00% 620.00% 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 7.31 17.71 16.09 18.84 21.29 24.42 18.86 -14.61%
  YoY % -58.72% 10.07% -14.60% -11.51% -12.82% 29.48% -
  Horiz. % 38.76% 93.90% 85.31% 99.89% 112.88% 129.48% 100.00%
EPS -0.65 -0.41 -0.06 2.93 -5.28 -0.52 -0.09 39.01%
  YoY % -58.54% -583.33% -102.05% 155.49% -915.38% -477.78% -
  Horiz. % 722.22% 455.56% 66.67% -3,255.56% 5,866.67% 577.78% 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 7.31 12.65 8.28 9.69 10.95 12.56 9.70 -4.60%
  YoY % -42.21% 52.78% -14.55% -11.51% -12.82% 29.48% -
  Horiz. % 75.36% 130.41% 85.36% 99.90% 112.89% 129.48% 100.00%
EPS -0.65 -0.29 -0.03 1.51 -2.72 -0.27 -0.04 59.12%
  YoY % -124.14% -866.67% -101.99% 155.51% -907.41% -575.00% -
  Horiz. % 1,625.00% 725.00% 75.00% -3,775.00% 6,800.00% 675.00% 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 5.27 2.17 3.79 2.12 1.93 3.26 2.12 16.38%
  YoY % 142.86% -42.74% 78.77% 9.84% -40.80% 53.77% -
  Horiz. % 248.58% 102.36% 178.77% 100.00% 91.04% 153.77% 100.00%
P/EPS -59.84 -94.35 -1,111.92 13.67 -7.76 -151.34 -460.29 -28.81%
  YoY % 36.58% 91.51% -8,234.02% 276.16% 94.87% 67.12% -
  Horiz. % 13.00% 20.50% 241.57% -2.97% 1.69% 32.88% 100.00%
EY -1.67 -1.06 -0.09 7.32 -12.88 -0.66 -0.22 40.17%
  YoY % -57.55% -1,077.78% -101.23% 156.83% -1,851.52% -200.00% -
  Horiz. % 759.09% 481.82% 40.91% -3,327.27% 5,854.55% 300.00% 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 0.46 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 4.99 2.46 3.70 2.87 1.41 3.38 2.02 16.26%
  YoY % 102.85% -33.51% 28.92% 103.55% -58.28% 67.33% -
  Horiz. % 247.03% 121.78% 183.17% 142.08% 69.80% 167.33% 100.00%
P/EPS -56.73 -106.60 -1,084.57 18.45 -5.68 -157.05 -437.27 -28.84%
  YoY % 46.78% 90.17% -5,978.43% 424.82% 96.38% 64.08% -
  Horiz. % 12.97% 24.38% 248.03% -4.22% 1.30% 35.92% 100.00%
EY -1.76 -0.94 -0.09 5.42 -17.61 -0.64 -0.23 40.36%
  YoY % -87.23% -944.44% -101.66% 130.78% -2,651.56% -178.26% -
  Horiz. % 765.22% 408.70% 39.13% -2,356.52% 7,656.52% 278.26% 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
 
 

446  502  475  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 LKL 0.855+0.30 
 BCMALL 0.355+0.13 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 NEXGRAM 0.025+0.01 
 HLT 0.885+0.30 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers