Highlights

[PASDEC] YoY 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 -     36.54%    YoY -     -887.70%
Quarter Report


View:


Show?  YoY % Horiz. %

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 34,360 38,660 27,133 34,942 39,208 32,826 46,177 -4.80%
  YoY % -11.12% 42.48% -22.35% -10.88% 19.44% -28.91% -
  Horiz. % 74.41% 83.72% 58.76% 75.67% 84.91% 71.09% 100.00%
PBT -6,518 332 -3,178 -11,739 438 29,571 5,165 -
  YoY % -2,063.25% 110.45% 72.93% -2,780.14% -98.52% 472.53% -
  Horiz. % -126.20% 6.43% -61.53% -227.28% 8.48% 572.53% 100.00%
Tax 318 -780 -854 2,987 -198 2,615 -4,044 -
  YoY % 140.77% 8.67% -128.59% 1,608.59% -107.57% 164.66% -
  Horiz. % -7.86% 19.29% 21.12% -73.86% 4.90% -64.66% 100.00%
NP -6,200 -448 -4,032 -8,752 240 32,186 1,121 -
  YoY % -1,283.93% 88.89% 53.93% -3,746.67% -99.25% 2,771.19% -
  Horiz. % -553.08% -39.96% -359.68% -780.73% 21.41% 2,871.19% 100.00%
NP to SH -5,822 -313 -4,112 -6,904 -699 32,543 887 -
  YoY % -1,760.06% 92.39% 40.44% -887.70% -102.15% 3,568.88% -
  Horiz. % -656.37% -35.29% -463.59% -778.35% -78.80% 3,668.88% 100.00%
Tax Rate - % 234.94 % - % - % 45.21 % -8.84 % 78.30 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 611.43% -111.29% -
  Horiz. % 0.00% 300.05% 0.00% 0.00% 57.74% -11.29% 100.00%
Total Cost 40,560 39,108 31,165 43,694 38,968 640 45,056 -1.74%
  YoY % 3.71% 25.49% -28.67% 12.13% 5,988.75% -98.58% -
  Horiz. % 90.02% 86.80% 69.17% 96.98% 86.49% 1.42% 100.00%
Net Worth 325,243 263,047 300,727 317,377 335,744 360,461 372,820 -2.25%
  YoY % 23.64% -12.53% -5.25% -5.47% -6.86% -3.31% -
  Horiz. % 87.24% 70.56% 80.66% 85.13% 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 325,243 263,047 300,727 317,377 335,744 360,461 372,820 -2.25%
  YoY % 23.64% -12.53% -5.25% -5.47% -6.86% -3.31% -
  Horiz. % 87.24% 70.56% 80.66% 85.13% 90.06% 96.69% 100.00%
NOSH 396,639 239,134 205,978 206,089 205,978 205,978 205,978 11.53%
  YoY % 65.86% 16.10% -0.05% 0.05% 0.00% 0.00% -
  Horiz. % 192.56% 116.10% 100.00% 100.05% 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 -18.04 % -1.16 % -14.86 % -25.05 % 0.61 % 98.05 % 2.43 % -
  YoY % -1,455.17% 92.19% 40.68% -4,206.56% -99.38% 3,934.98% -
  Horiz. % -742.39% -47.74% -611.52% -1,030.86% 25.10% 4,034.98% 100.00%
ROE -1.79 % -0.12 % -1.37 % -2.18 % -0.21 % 9.03 % 0.24 % -
  YoY % -1,391.67% 91.24% 37.16% -938.10% -102.33% 3,662.50% -
  Horiz. % -745.83% -50.00% -570.83% -908.33% -87.50% 3,762.50% 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 8.66 16.17 13.17 16.95 19.04 15.94 22.42 -14.65%
  YoY % -46.44% 22.78% -22.30% -10.98% 19.45% -28.90% -
  Horiz. % 38.63% 72.12% 58.74% 75.60% 84.92% 71.10% 100.00%
EPS -1.47 -0.22 -1.99 -3.35 -0.34 15.80 0.43 -
  YoY % -568.18% 88.94% 40.60% -885.29% -102.15% 3,574.42% -
  Horiz. % -341.86% -51.16% -462.79% -779.07% -79.07% 3,674.42% 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 8.58 9.66 6.78 8.73 9.79 8.20 11.53 -4.80%
  YoY % -11.18% 42.48% -22.34% -10.83% 19.39% -28.88% -
  Horiz. % 74.41% 83.78% 58.80% 75.72% 84.91% 71.12% 100.00%
EPS -1.45 -0.08 -1.03 -1.72 -0.17 8.13 0.22 -
  YoY % -1,712.50% 92.23% 40.12% -911.76% -102.09% 3,595.45% -
  Horiz. % -659.09% -36.36% -468.18% -781.82% -77.27% 3,695.45% 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 0.7927 0.8386 0.9003 0.9312 -2.25%
  YoY % 23.65% -12.53% -5.25% -5.47% -6.85% -3.32% -
  Horiz. % 87.24% 70.55% 80.66% 85.13% 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 4.73 3.77 3.95 1.77 3.39 2.76 1.65 19.18%
  YoY % 25.46% -4.56% 123.16% -47.79% 22.83% 67.27% -
  Horiz. % 286.67% 228.48% 239.39% 107.27% 205.45% 167.27% 100.00%
P/EPS -27.93 -466.04 -26.05 -8.96 -190.07 2.78 85.92 -
  YoY % 94.01% -1,689.02% -190.74% 95.29% -6,937.05% -96.76% -
  Horiz. % -32.51% -542.41% -30.32% -10.43% -221.22% 3.24% 100.00%
EY -3.58 -0.21 -3.84 -11.17 -0.53 35.91 1.16 -
  YoY % -1,604.76% 94.53% 65.62% -2,007.55% -101.48% 2,995.69% -
  Horiz. % -308.62% -18.10% -331.03% -962.93% -45.69% 3,095.69% 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 4.33 3.74 3.91 2.06 2.68 2.76 1.38 20.98%
  YoY % 15.78% -4.35% 89.81% -23.13% -2.90% 100.00% -
  Horiz. % 313.77% 271.01% 283.33% 149.28% 194.20% 200.00% 100.00%
P/EPS -25.55 -462.22 -25.80 -10.45 -150.28 2.78 71.99 -
  YoY % 94.47% -1,691.55% -146.89% 93.05% -5,505.76% -96.14% -
  Horiz. % -35.49% -642.06% -35.84% -14.52% -208.75% 3.86% 100.00%
EY -3.91 -0.22 -3.88 -9.57 -0.67 35.91 1.39 -
  YoY % -1,677.27% 94.33% 59.46% -1,328.36% -101.87% 2,483.45% -
  Horiz. % -281.29% -15.83% -279.14% -688.49% -48.20% 2,583.45% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers