Highlights

[PASDEC] YoY Quarter Result on 2016-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -478.82%    YoY -     -320.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 8,206 39,096 33,983 35,154 34,503 58,603 31,573 -20.11%
  YoY % -79.01% 15.05% -3.33% 1.89% -41.12% 85.61% -
  Horiz. % 25.99% 123.83% 107.63% 111.34% 109.28% 185.61% 100.00%
PBT -13,932 -3,097 3,747 -19,582 -3,396 4,883 18,597 -
  YoY % -349.85% -182.65% 119.13% -476.62% -169.55% -73.74% -
  Horiz. % -74.92% -16.65% 20.15% -105.30% -18.26% 26.26% 100.00%
Tax -2,285 -6,613 1,622 -5,507 -2,671 -790 550 -
  YoY % 65.45% -507.71% 129.45% -106.18% -238.10% -243.64% -
  Horiz. % -415.45% -1,202.36% 294.91% -1,001.27% -485.64% -143.64% 100.00%
NP -16,217 -9,710 5,369 -25,089 -6,067 4,093 19,147 -
  YoY % -67.01% -280.85% 121.40% -313.53% -248.23% -78.62% -
  Horiz. % -84.70% -50.71% 28.04% -131.03% -31.69% 21.38% 100.00%
NP to SH -14,883 -8,162 5,533 -23,801 -5,665 3,986 -19,544 -4.44%
  YoY % -82.35% -247.51% 123.25% -320.14% -242.12% 120.40% -
  Horiz. % 76.15% 41.76% -28.31% 121.78% 28.99% -20.40% 100.00%
Tax Rate - % - % -43.29 % - % - % 16.18 % -2.96 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 646.62% -
  Horiz. % 0.00% 0.00% 1,462.50% 0.00% 0.00% -546.62% 100.00%
Total Cost 24,423 48,806 28,614 60,243 40,570 54,510 12,426 11.92%
  YoY % -49.96% 70.57% -52.50% 48.49% -25.57% 338.68% -
  Horiz. % 196.55% 392.77% 230.28% 484.81% 326.49% 438.68% 100.00%
Net Worth 328,302 347,490 326,098 276,010 302,787 466,144 477,583 -6.05%
  YoY % -5.52% 6.56% 18.15% -8.84% -35.04% -2.40% -
  Horiz. % 68.74% 72.76% 68.28% 57.79% 63.40% 97.60% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 328,302 347,490 326,098 276,010 302,787 466,144 477,583 -6.05%
  YoY % -5.52% 6.56% 18.15% -8.84% -35.04% -2.40% -
  Horiz. % 68.74% 72.76% 68.28% 57.79% 63.40% 97.60% 100.00%
NOSH 400,369 404,059 250,845 205,978 205,978 285,978 285,978 5.77%
  YoY % -0.91% 61.08% 21.78% 0.00% -27.97% 0.00% -
  Horiz. % 140.00% 141.29% 87.71% 72.03% 72.03% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -197.62 % -24.84 % 15.80 % -71.37 % -17.58 % 6.98 % 60.64 % -
  YoY % -695.57% -257.22% 122.14% -305.97% -351.86% -88.49% -
  Horiz. % -325.89% -40.96% 26.06% -117.69% -28.99% 11.51% 100.00%
ROE -4.53 % -2.35 % 1.70 % -8.62 % -1.87 % 0.86 % -4.09 % 1.72%
  YoY % -92.77% -238.24% 119.72% -360.96% -317.44% 121.03% -
  Horiz. % 110.76% 57.46% -41.56% 210.76% 45.72% -21.03% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.05 9.68 13.55 17.07 16.75 20.49 11.04 -24.46%
  YoY % -78.82% -28.56% -20.62% 1.91% -18.25% 85.60% -
  Horiz. % 18.57% 87.68% 122.74% 154.62% 151.72% 185.60% 100.00%
EPS -3.72 -2.02 2.19 -11.56 -2.75 1.93 -9.49 -14.45%
  YoY % -84.16% -192.24% 118.94% -320.36% -242.49% 120.34% -
  Horiz. % 39.20% 21.29% -23.08% 121.81% 28.98% -20.34% 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 0.8600 1.3000 1.3400 1.4700 1.6300 1.6700 -11.17%
  YoY % -4.65% -33.85% -2.99% -8.84% -9.82% -2.40% -
  Horiz. % 49.10% 51.50% 77.84% 80.24% 88.02% 97.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.05 9.76 8.49 8.78 8.62 14.64 7.89 -20.11%
  YoY % -79.00% 14.96% -3.30% 1.86% -41.12% 85.55% -
  Horiz. % 25.98% 123.70% 107.60% 111.28% 109.25% 185.55% 100.00%
EPS -3.72 -2.04 1.38 -5.94 -1.41 1.00 -4.88 -4.42%
  YoY % -82.35% -247.83% 123.23% -321.28% -241.00% 120.49% -
  Horiz. % 76.23% 41.80% -28.28% 121.72% 28.89% -20.49% 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 0.8679 0.8145 0.6894 0.7563 1.1643 1.1929 -6.05%
  YoY % -5.52% 6.56% 18.15% -8.85% -35.04% -2.40% -
  Horiz. % 68.74% 72.76% 68.28% 57.79% 63.40% 97.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3450 0.3600 0.5800 0.5350 0.3100 0.3850 0.4100 -
P/RPS 16.83 3.72 4.28 3.13 1.85 1.88 3.71 28.65%
  YoY % 352.42% -13.08% 36.74% 69.19% -1.60% -49.33% -
  Horiz. % 453.64% 100.27% 115.36% 84.37% 49.87% 50.67% 100.00%
P/EPS -9.28 -17.82 26.29 -4.63 -11.27 27.62 -6.00 7.54%
  YoY % 47.92% -167.78% 667.82% 58.92% -140.80% 560.33% -
  Horiz. % 154.67% 297.00% -438.17% 77.17% 187.83% -460.33% 100.00%
EY -10.77 -5.61 3.80 -21.60 -8.87 3.62 -16.67 -7.02%
  YoY % -91.98% -247.63% 117.59% -143.52% -345.03% 121.72% -
  Horiz. % 64.61% 33.65% -22.80% 129.57% 53.21% -21.72% 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 0.42 0.42 0.45 0.40 0.21 0.24 0.25 9.03%
  YoY % 0.00% -6.67% 12.50% 90.48% -12.50% -4.00% -
  Horiz. % 168.00% 168.00% 180.00% 160.00% 84.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 02/03/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.3050 0.3950 0.5750 0.5050 0.3000 0.4650 0.6100 -
P/RPS 14.88 4.08 4.24 2.96 1.79 2.27 5.53 17.93%
  YoY % 264.71% -3.77% 43.24% 65.36% -21.15% -58.95% -
  Horiz. % 269.08% 73.78% 76.67% 53.53% 32.37% 41.05% 100.00%
P/EPS -8.20 -19.55 26.07 -4.37 -10.91 33.36 -8.93 -1.41%
  YoY % 58.06% -174.99% 696.57% 59.95% -132.70% 473.57% -
  Horiz. % 91.83% 218.92% -291.94% 48.94% 122.17% -373.57% 100.00%
EY -12.19 -5.11 3.84 -22.88 -9.17 3.00 -11.20 1.42%
  YoY % -138.55% -233.07% 116.78% -149.51% -405.67% 126.79% -
  Horiz. % 108.84% 45.62% -34.29% 204.29% 81.88% -26.79% 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 0.37 0.46 0.44 0.38 0.20 0.29 0.37 -
  YoY % -19.57% 4.55% 15.79% 90.00% -31.03% -21.62% -
  Horiz. % 100.00% 124.32% 118.92% 102.70% 54.05% 78.38% 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
 
 

349  532  599  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.2850.00 
 PHB 0.03+0.005 
 KGROUP 0.050.00 
 PNEPCB 0.39-0.03 
 XOX 0.095-0.01 
 KANGER 0.150.00 
 ASIAPLY 0.325+0.025 
 AT 0.18-0.005 
 KSTAR 0.275+0.005 

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