Highlights

[PASDEC] YoY Quarter Result on 2014-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     35.40%    YoY -     -102.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 38,660 27,133 34,942 39,208 32,826 46,177 20,015 11.59%
  YoY % 42.48% -22.35% -10.88% 19.44% -28.91% 130.71% -
  Horiz. % 193.16% 135.56% 174.58% 195.89% 164.01% 230.71% 100.00%
PBT 332 -3,178 -11,739 438 29,571 5,165 -103 -
  YoY % 110.45% 72.93% -2,780.14% -98.52% 472.53% 5,114.56% -
  Horiz. % -322.33% 3,085.44% 11,397.09% -425.24% -28,709.71% -5,014.56% 100.00%
Tax -780 -854 2,987 -198 2,615 -4,044 -271 19.25%
  YoY % 8.67% -128.59% 1,608.59% -107.57% 164.66% -1,392.25% -
  Horiz. % 287.82% 315.13% -1,102.21% 73.06% -964.94% 1,492.25% 100.00%
NP -448 -4,032 -8,752 240 32,186 1,121 -374 3.05%
  YoY % 88.89% 53.93% -3,746.67% -99.25% 2,771.19% 399.73% -
  Horiz. % 119.79% 1,078.07% 2,340.11% -64.17% -8,605.88% -299.73% 100.00%
NP to SH -313 -4,112 -6,904 -699 32,543 887 -348 -1.75%
  YoY % 92.39% 40.44% -887.70% -102.15% 3,568.88% 354.89% -
  Horiz. % 89.94% 1,181.61% 1,983.91% 200.86% -9,351.44% -254.89% 100.00%
Tax Rate 234.94 % - % - % 45.21 % -8.84 % 78.30 % - % -
  YoY % 0.00% 0.00% 0.00% 611.43% -111.29% 0.00% -
  Horiz. % 300.05% 0.00% 0.00% 57.74% -11.29% 100.00% -
Total Cost 39,108 31,165 43,694 38,968 640 45,056 20,389 11.46%
  YoY % 25.49% -28.67% 12.13% 5,988.75% -98.58% 120.98% -
  Horiz. % 191.81% 152.85% 214.30% 191.12% 3.14% 220.98% 100.00%
Net Worth 263,047 300,727 317,377 335,744 360,461 372,820 371,925 -5.60%
  YoY % -12.53% -5.25% -5.47% -6.86% -3.31% 0.24% -
  Horiz. % 70.73% 80.86% 85.33% 90.27% 96.92% 100.24% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 263,047 300,727 317,377 335,744 360,461 372,820 371,925 -5.60%
  YoY % -12.53% -5.25% -5.47% -6.86% -3.31% 0.24% -
  Horiz. % 70.73% 80.86% 85.33% 90.27% 96.92% 100.24% 100.00%
NOSH 239,134 205,978 206,089 205,978 205,978 205,978 217,500 1.59%
  YoY % 16.10% -0.05% 0.05% 0.00% 0.00% -5.30% -
  Horiz. % 109.95% 94.70% 94.75% 94.70% 94.70% 94.70% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -1.16 % -14.86 % -25.05 % 0.61 % 98.05 % 2.43 % -1.87 % -7.64%
  YoY % 92.19% 40.68% -4,206.56% -99.38% 3,934.98% 229.95% -
  Horiz. % 62.03% 794.65% 1,339.57% -32.62% -5,243.32% -129.95% 100.00%
ROE -0.12 % -1.37 % -2.18 % -0.21 % 9.03 % 0.24 % -0.09 % 4.91%
  YoY % 91.24% 37.16% -938.10% -102.33% 3,662.50% 366.67% -
  Horiz. % 133.33% 1,522.22% 2,422.22% 233.33% -10,033.33% -266.67% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.17 13.17 16.95 19.04 15.94 22.42 9.20 9.85%
  YoY % 22.78% -22.30% -10.98% 19.45% -28.90% 143.70% -
  Horiz. % 175.76% 143.15% 184.24% 206.96% 173.26% 243.70% 100.00%
EPS -0.22 -1.99 -3.35 -0.34 15.80 0.43 -0.16 5.45%
  YoY % 88.94% 40.60% -885.29% -102.15% 3,574.42% 368.75% -
  Horiz. % 137.50% 1,243.75% 2,093.75% 212.50% -9,875.00% -268.75% 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 1.1000 1.4600 1.5400 1.6300 1.7500 1.8100 1.7100 -7.08%
  YoY % -24.66% -5.19% -5.52% -6.86% -3.31% 5.85% -
  Horiz. % 64.33% 85.38% 90.06% 95.32% 102.34% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.66 6.78 8.73 9.79 8.20 11.53 5.00 11.59%
  YoY % 42.48% -22.34% -10.83% 19.39% -28.88% 130.60% -
  Horiz. % 193.20% 135.60% 174.60% 195.80% 164.00% 230.60% 100.00%
EPS -0.08 -1.03 -1.72 -0.17 8.13 0.22 -0.09 -1.94%
  YoY % 92.23% 40.12% -911.76% -102.09% 3,595.45% 344.44% -
  Horiz. % 88.89% 1,144.44% 1,911.11% 188.89% -9,033.33% -244.44% 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 0.6570 0.7511 0.7927 0.8386 0.9003 0.9312 0.9290 -5.61%
  YoY % -12.53% -5.25% -5.47% -6.85% -3.32% 0.24% -
  Horiz. % 70.72% 80.85% 85.33% 90.27% 96.91% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.6100 0.5200 0.3000 0.6450 0.4400 0.3700 0.3600 -
P/RPS 3.77 3.95 1.77 3.39 2.76 1.65 3.91 -0.61%
  YoY % -4.56% 123.16% -47.79% 22.83% 67.27% -57.80% -
  Horiz. % 96.42% 101.02% 45.27% 86.70% 70.59% 42.20% 100.00%
P/EPS -466.04 -26.05 -8.96 -190.07 2.78 85.92 -225.00 12.89%
  YoY % -1,689.02% -190.74% 95.29% -6,937.05% -96.76% 138.19% -
  Horiz. % 207.13% 11.58% 3.98% 84.48% -1.24% -38.19% 100.00%
EY -0.21 -3.84 -11.17 -0.53 35.91 1.16 -0.44 -11.59%
  YoY % 94.53% 65.62% -2,007.55% -101.48% 2,995.69% 363.64% -
  Horiz. % 47.73% 872.73% 2,538.64% 120.45% -8,161.36% -263.64% 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 0.55 0.36 0.19 0.40 0.25 0.20 0.21 17.39%
  YoY % 52.78% 89.47% -52.50% 60.00% 25.00% -4.76% -
  Horiz. % 261.90% 171.43% 90.48% 190.48% 119.05% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 27/11/15 28/11/14 28/11/13 30/11/12 30/11/11 -
Price 0.6050 0.5150 0.3500 0.5100 0.4400 0.3100 0.4000 -
P/RPS 3.74 3.91 2.06 2.68 2.76 1.38 4.35 -2.48%
  YoY % -4.35% 89.81% -23.13% -2.90% 100.00% -68.28% -
  Horiz. % 85.98% 89.89% 47.36% 61.61% 63.45% 31.72% 100.00%
P/EPS -462.22 -25.80 -10.45 -150.28 2.78 71.99 -250.00 10.78%
  YoY % -1,691.55% -146.89% 93.05% -5,505.76% -96.14% 128.80% -
  Horiz. % 184.89% 10.32% 4.18% 60.11% -1.11% -28.80% 100.00%
EY -0.22 -3.88 -9.57 -0.67 35.91 1.39 -0.40 -9.48%
  YoY % 94.33% 59.46% -1,328.36% -101.87% 2,483.45% 447.50% -
  Horiz. % 55.00% 970.00% 2,392.50% 167.50% -8,977.50% -347.50% 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 0.55 0.35 0.23 0.31 0.25 0.17 0.23 15.62%
  YoY % 57.14% 52.17% -25.81% 24.00% 47.06% -26.09% -
  Horiz. % 239.13% 152.17% 100.00% 134.78% 108.70% 73.91% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

41  38  426  1942 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.015 
 VELESTO 0.120.00 
 ALAM-WA 0.030.00 
 LAMBO 0.030.00 
 YONGTAI 0.155+0.005 
 MTRONIC-WA 0.020.00 
 DATAPRP 0.225+0.01 
 PHB 0.0250.00 
 DGSB 0.225-0.005 
 ARMADA 0.240.00 

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