Highlights

[PASDEC] YoY Quarter Result on 2017-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -176.99%    YoY -     92.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 31,560 34,360 38,660 27,133 34,942 39,208 32,826 -0.65%
  YoY % -8.15% -11.12% 42.48% -22.35% -10.88% 19.44% -
  Horiz. % 96.14% 104.67% 117.77% 82.66% 106.45% 119.44% 100.00%
PBT 4,349 -6,518 332 -3,178 -11,739 438 29,571 -27.34%
  YoY % 166.72% -2,063.25% 110.45% 72.93% -2,780.14% -98.52% -
  Horiz. % 14.71% -22.04% 1.12% -10.75% -39.70% 1.48% 100.00%
Tax 1,367 318 -780 -854 2,987 -198 2,615 -10.24%
  YoY % 329.87% 140.77% 8.67% -128.59% 1,608.59% -107.57% -
  Horiz. % 52.28% 12.16% -29.83% -32.66% 114.23% -7.57% 100.00%
NP 5,716 -6,200 -448 -4,032 -8,752 240 32,186 -25.02%
  YoY % 192.19% -1,283.93% 88.89% 53.93% -3,746.67% -99.25% -
  Horiz. % 17.76% -19.26% -1.39% -12.53% -27.19% 0.75% 100.00%
NP to SH 4,275 -5,822 -313 -4,112 -6,904 -699 32,543 -28.69%
  YoY % 173.43% -1,760.06% 92.39% 40.44% -887.70% -102.15% -
  Horiz. % 13.14% -17.89% -0.96% -12.64% -21.22% -2.15% 100.00%
Tax Rate -31.43 % - % 234.94 % - % - % 45.21 % -8.84 % 23.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 611.43% -
  Horiz. % 355.54% 0.00% -2,657.69% 0.00% 0.00% -511.43% 100.00%
Total Cost 25,844 40,560 39,108 31,165 43,694 38,968 640 85.17%
  YoY % -36.28% 3.71% 25.49% -28.67% 12.13% 5,988.75% -
  Horiz. % 4,038.12% 6,337.50% 6,110.62% 4,869.53% 6,827.19% 6,088.75% 100.00%
Net Worth 344,317 325,243 263,047 300,727 317,377 335,744 360,461 -0.76%
  YoY % 5.86% 23.64% -12.53% -5.25% -5.47% -6.86% -
  Horiz. % 95.52% 90.23% 72.98% 83.43% 88.05% 93.14% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 344,317 325,243 263,047 300,727 317,377 335,744 360,461 -0.76%
  YoY % 5.86% 23.64% -12.53% -5.25% -5.47% -6.86% -
  Horiz. % 95.52% 90.23% 72.98% 83.43% 88.05% 93.14% 100.00%
NOSH 400,369 396,639 239,134 205,978 206,089 205,978 205,978 11.71%
  YoY % 0.94% 65.86% 16.10% -0.05% 0.05% 0.00% -
  Horiz. % 194.37% 192.56% 116.10% 100.00% 100.05% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.11 % -18.04 % -1.16 % -14.86 % -25.05 % 0.61 % 98.05 % -24.53%
  YoY % 200.39% -1,455.17% 92.19% 40.68% -4,206.56% -99.38% -
  Horiz. % 18.47% -18.40% -1.18% -15.16% -25.55% 0.62% 100.00%
ROE 1.24 % -1.79 % -0.12 % -1.37 % -2.18 % -0.21 % 9.03 % -28.16%
  YoY % 169.27% -1,391.67% 91.24% 37.16% -938.10% -102.33% -
  Horiz. % 13.73% -19.82% -1.33% -15.17% -24.14% -2.33% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.88 8.66 16.17 13.17 16.95 19.04 15.94 -11.07%
  YoY % -9.01% -46.44% 22.78% -22.30% -10.98% 19.45% -
  Horiz. % 49.44% 54.33% 101.44% 82.62% 106.34% 119.45% 100.00%
EPS 1.07 -1.47 -0.22 -1.99 -3.35 -0.34 15.80 -36.14%
  YoY % 172.79% -568.18% 88.94% 40.60% -885.29% -102.15% -
  Horiz. % 6.77% -9.30% -1.39% -12.59% -21.20% -2.15% 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 0.8600 0.8200 1.1000 1.4600 1.5400 1.6300 1.7500 -11.16%
  YoY % 4.88% -25.45% -24.66% -5.19% -5.52% -6.86% -
  Horiz. % 49.14% 46.86% 62.86% 83.43% 88.00% 93.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.88 8.58 9.66 6.78 8.73 9.79 8.20 -0.66%
  YoY % -8.16% -11.18% 42.48% -22.34% -10.83% 19.39% -
  Horiz. % 96.10% 104.63% 117.80% 82.68% 106.46% 119.39% 100.00%
EPS 1.07 -1.45 -0.08 -1.03 -1.72 -0.17 8.13 -28.67%
  YoY % 173.79% -1,712.50% 92.23% 40.12% -911.76% -102.09% -
  Horiz. % 13.16% -17.84% -0.98% -12.67% -21.16% -2.09% 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 0.8600 0.8124 0.6570 0.7511 0.7927 0.8386 0.9003 -0.76%
  YoY % 5.86% 23.65% -12.53% -5.25% -5.47% -6.85% -
  Horiz. % 95.52% 90.24% 72.98% 83.43% 88.05% 93.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3500 0.4100 0.6100 0.5200 0.3000 0.6450 0.4400 -
P/RPS 4.44 4.73 3.77 3.95 1.77 3.39 2.76 8.24%
  YoY % -6.13% 25.46% -4.56% 123.16% -47.79% 22.83% -
  Horiz. % 160.87% 171.38% 136.59% 143.12% 64.13% 122.83% 100.00%
P/EPS 32.78 -27.93 -466.04 -26.05 -8.96 -190.07 2.78 50.84%
  YoY % 217.36% 94.01% -1,689.02% -190.74% 95.29% -6,937.05% -
  Horiz. % 1,179.14% -1,004.68% -16,764.03% -937.05% -322.30% -6,837.05% 100.00%
EY 3.05 -3.58 -0.21 -3.84 -11.17 -0.53 35.91 -33.69%
  YoY % 185.20% -1,604.76% 94.53% 65.62% -2,007.55% -101.48% -
  Horiz. % 8.49% -9.97% -0.58% -10.69% -31.11% -1.48% 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 0.41 0.50 0.55 0.36 0.19 0.40 0.25 8.59%
  YoY % -18.00% -9.09% 52.78% 89.47% -52.50% 60.00% -
  Horiz. % 164.00% 200.00% 220.00% 144.00% 76.00% 160.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 30/11/18 30/11/17 30/11/16 27/11/15 28/11/14 28/11/13 -
Price 0.3500 0.3750 0.6050 0.5150 0.3500 0.5100 0.4400 -
P/RPS 4.44 4.33 3.74 3.91 2.06 2.68 2.76 8.24%
  YoY % 2.54% 15.78% -4.35% 89.81% -23.13% -2.90% -
  Horiz. % 160.87% 156.88% 135.51% 141.67% 74.64% 97.10% 100.00%
P/EPS 32.78 -25.55 -462.22 -25.80 -10.45 -150.28 2.78 50.84%
  YoY % 228.30% 94.47% -1,691.55% -146.89% 93.05% -5,505.76% -
  Horiz. % 1,179.14% -919.06% -16,626.62% -928.06% -375.90% -5,405.76% 100.00%
EY 3.05 -3.91 -0.22 -3.88 -9.57 -0.67 35.91 -33.69%
  YoY % 178.01% -1,677.27% 94.33% 59.46% -1,328.36% -101.87% -
  Horiz. % 8.49% -10.89% -0.61% -10.80% -26.65% -1.87% 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 0.41 0.46 0.55 0.35 0.23 0.31 0.25 8.59%
  YoY % -10.87% -16.36% 57.14% 52.17% -25.81% 24.00% -
  Horiz. % 164.00% 184.00% 220.00% 140.00% 92.00% 124.00% 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