Highlights

[PASDEC] YoY Quarter Result on 2013-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -160.06%    YoY -     -768.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 35,154 34,503 58,603 31,573 55,048 28,034 27,286 4.31%
  YoY % 1.89% -41.12% 85.61% -42.64% 96.36% 2.74% -
  Horiz. % 128.84% 126.45% 214.77% 115.71% 201.74% 102.74% 100.00%
PBT -19,582 -3,396 4,883 18,597 7,517 533 2,379 -
  YoY % -476.62% -169.55% -73.74% 147.40% 1,310.32% -77.60% -
  Horiz. % -823.12% -142.75% 205.25% 781.72% 315.97% 22.40% 100.00%
Tax -5,507 -2,671 -790 550 -3,865 91 -2,213 16.39%
  YoY % -106.18% -238.10% -243.64% 114.23% -4,347.25% 104.11% -
  Horiz. % 248.85% 120.70% 35.70% -24.85% 174.65% -4.11% 100.00%
NP -25,089 -6,067 4,093 19,147 3,652 624 166 -
  YoY % -313.53% -248.23% -78.62% 424.29% 485.26% 275.90% -
  Horiz. % -15,113.86% -3,654.82% 2,465.66% 11,534.34% 2,200.00% 375.90% 100.00%
NP to SH -23,801 -5,665 3,986 -19,544 2,925 -387 -3,706 36.30%
  YoY % -320.14% -242.12% 120.40% -768.17% 855.81% 89.56% -
  Horiz. % 642.23% 152.86% -107.56% 527.36% -78.93% 10.44% 100.00%
Tax Rate - % - % 16.18 % -2.96 % 51.42 % -17.07 % 93.02 % -
  YoY % 0.00% 0.00% 646.62% -105.76% 401.23% -118.35% -
  Horiz. % 0.00% 0.00% 17.39% -3.18% 55.28% -18.35% 100.00%
Total Cost 60,243 40,570 54,510 12,426 51,396 27,410 27,120 14.21%
  YoY % 48.49% -25.57% 338.68% -75.82% 87.51% 1.07% -
  Horiz. % 222.13% 149.59% 201.00% 45.82% 189.51% 101.07% 100.00%
Net Worth 276,010 302,787 466,144 477,583 514,760 321,347 384,744 -5.38%
  YoY % -8.84% -35.04% -2.40% -7.22% 60.19% -16.48% -
  Horiz. % 71.74% 78.70% 121.16% 124.13% 133.79% 83.52% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 276,010 302,787 466,144 477,583 514,760 321,347 384,744 -5.38%
  YoY % -8.84% -35.04% -2.40% -7.22% 60.19% -16.48% -
  Horiz. % 71.74% 78.70% 121.16% 124.13% 133.79% 83.52% 100.00%
NOSH 205,978 205,978 285,978 285,978 285,978 202,105 205,745 0.02%
  YoY % 0.00% -27.97% 0.00% 0.00% 41.50% -1.77% -
  Horiz. % 100.11% 100.11% 139.00% 139.00% 139.00% 98.23% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -71.37 % -17.58 % 6.98 % 60.64 % 6.63 % 2.23 % 0.61 % -
  YoY % -305.97% -351.86% -88.49% 814.63% 197.31% 265.57% -
  Horiz. % -11,700.00% -2,881.97% 1,144.26% 9,940.98% 1,086.89% 365.57% 100.00%
ROE -8.62 % -1.87 % 0.86 % -4.09 % 0.57 % -0.12 % -0.96 % 44.12%
  YoY % -360.96% -317.44% 121.03% -817.54% 575.00% 87.50% -
  Horiz. % 897.92% 194.79% -89.58% 426.04% -59.38% 12.50% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.07 16.75 20.49 11.04 19.25 13.87 13.26 4.30%
  YoY % 1.91% -18.25% 85.60% -42.65% 38.79% 4.60% -
  Horiz. % 128.73% 126.32% 154.52% 83.26% 145.17% 104.60% 100.00%
EPS -11.56 -2.75 1.93 -9.49 1.42 -0.19 -1.80 36.30%
  YoY % -320.36% -242.49% 120.34% -768.31% 847.37% 89.44% -
  Horiz. % 642.22% 152.78% -107.22% 527.22% -78.89% 10.56% 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 1.3400 1.4700 1.6300 1.6700 1.8000 1.5900 1.8700 -5.40%
  YoY % -8.84% -9.82% -2.40% -7.22% 13.21% -14.97% -
  Horiz. % 71.66% 78.61% 87.17% 89.30% 96.26% 85.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.78 8.62 14.64 7.89 13.75 7.00 6.82 4.30%
  YoY % 1.86% -41.12% 85.55% -42.62% 96.43% 2.64% -
  Horiz. % 128.74% 126.39% 214.66% 115.69% 201.61% 102.64% 100.00%
EPS -5.94 -1.41 1.00 -4.88 0.73 -0.10 -0.93 36.17%
  YoY % -321.28% -241.00% 120.49% -768.49% 830.00% 89.25% -
  Horiz. % 638.71% 151.61% -107.53% 524.73% -78.49% 10.75% 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 0.6894 0.7563 1.1643 1.1929 1.2857 0.8026 0.9610 -5.38%
  YoY % -8.85% -35.04% -2.40% -7.22% 60.19% -16.48% -
  Horiz. % 71.74% 78.70% 121.16% 124.13% 133.79% 83.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.5350 0.3100 0.3850 0.4100 0.3100 0.4000 0.4100 -
P/RPS 3.13 1.85 1.88 3.71 1.61 2.88 3.09 0.21%
  YoY % 69.19% -1.60% -49.33% 130.43% -44.10% -6.80% -
  Horiz. % 101.29% 59.87% 60.84% 120.06% 52.10% 93.20% 100.00%
P/EPS -4.63 -11.27 27.62 -6.00 30.31 -208.89 -22.76 -23.29%
  YoY % 58.92% -140.80% 560.33% -119.80% 114.51% -817.79% -
  Horiz. % 20.34% 49.52% -121.35% 26.36% -133.17% 917.79% 100.00%
EY -21.60 -8.87 3.62 -16.67 3.30 -0.48 -4.39 30.38%
  YoY % -143.52% -345.03% 121.72% -605.15% 787.50% 89.07% -
  Horiz. % 492.03% 202.05% -82.46% 379.73% -75.17% 10.93% 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 0.40 0.21 0.24 0.25 0.17 0.25 0.22 10.47%
  YoY % 90.48% -12.50% -4.00% 47.06% -32.00% 13.64% -
  Horiz. % 181.82% 95.45% 109.09% 113.64% 77.27% 113.64% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.5050 0.3000 0.4650 0.6100 0.3450 0.4400 0.4100 -
P/RPS 2.96 1.79 2.27 5.53 1.79 3.17 3.09 -0.71%
  YoY % 65.36% -21.15% -58.95% 208.94% -43.53% 2.59% -
  Horiz. % 95.79% 57.93% 73.46% 178.96% 57.93% 102.59% 100.00%
P/EPS -4.37 -10.91 33.36 -8.93 33.73 -229.78 -22.76 -24.03%
  YoY % 59.95% -132.70% 473.57% -126.47% 114.68% -909.58% -
  Horiz. % 19.20% 47.93% -146.57% 39.24% -148.20% 1,009.58% 100.00%
EY -22.88 -9.17 3.00 -11.20 2.96 -0.44 -4.39 31.64%
  YoY % -149.51% -405.67% 126.79% -478.38% 772.73% 89.98% -
  Horiz. % 521.18% 208.88% -68.34% 255.13% -67.43% 10.02% 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 0.20 0.29 0.37 0.19 0.28 0.22 9.53%
  YoY % 90.00% -31.03% -21.62% 94.74% -32.14% 27.27% -
  Horiz. % 172.73% 90.91% 131.82% 168.18% 86.36% 127.27% 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 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers