Highlights

[PASDEC] YoY Quarter Result on 2014-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     114.13%    YoY -     1,055.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 32,634 21,744 47,076 62,445 29,710 30,817 17,463 10.97%
  YoY % 50.08% -53.81% -24.61% 110.18% -3.59% 76.47% -
  Horiz. % 186.88% 124.51% 269.58% 357.58% 170.13% 176.47% 100.00%
PBT 2,265 -1,317 418 4,269 3,379 10,044 190 51.09%
  YoY % 271.98% -415.07% -90.21% 26.34% -66.36% 5,186.32% -
  Horiz. % 1,192.11% -693.16% 220.00% 2,246.84% 1,778.42% 5,286.32% 100.00%
Tax -814 389 -533 -1,307 -1,221 -362 -1,028 -3.81%
  YoY % -309.25% 172.98% 59.22% -7.04% -237.29% 64.79% -
  Horiz. % 79.18% -37.84% 51.85% 127.14% 118.77% 35.21% 100.00%
NP 1,451 -928 -115 2,962 2,158 9,682 -838 -
  YoY % 256.36% -706.96% -103.88% 37.26% -77.71% 1,255.37% -
  Horiz. % -173.15% 110.74% 13.72% -353.46% -257.52% -1,155.37% 100.00%
NP to SH 1,391 -873 -343 2,762 239 9,510 -838 -
  YoY % 259.34% -154.52% -112.42% 1,055.65% -97.49% 1,234.84% -
  Horiz. % -165.99% 104.18% 40.93% -329.59% -28.52% -1,134.84% 100.00%
Tax Rate 35.94 % - % 127.51 % 30.62 % 36.13 % 3.60 % 541.05 % -36.33%
  YoY % 0.00% 0.00% 316.43% -15.25% 903.61% -99.33% -
  Horiz. % 6.64% 0.00% 23.57% 5.66% 6.68% 0.67% 100.00%
Total Cost 31,183 22,672 47,191 59,483 27,552 21,135 18,301 9.28%
  YoY % 37.54% -51.96% -20.66% 115.89% 30.36% 15.49% -
  Horiz. % 170.39% 123.88% 257.86% 325.03% 150.55% 115.49% 100.00%
Net Worth 280,130 311,026 335,744 346,043 368,700 374,879 202,500 5.55%
  YoY % -9.93% -7.36% -2.98% -6.15% -1.65% 85.13% -
  Horiz. % 138.34% 153.59% 165.80% 170.89% 182.07% 185.13% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 280,130 311,026 335,744 346,043 368,700 374,879 202,500 5.55%
  YoY % -9.93% -7.36% -2.98% -6.15% -1.65% 85.13% -
  Horiz. % 138.34% 153.59% 165.80% 170.89% 182.07% 185.13% 100.00%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 202,500 0.28%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.72% -
  Horiz. % 101.72% 101.72% 101.72% 101.72% 101.72% 101.72% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.45 % -4.27 % -0.24 % 4.74 % 7.26 % 31.42 % -4.80 % -
  YoY % 204.22% -1,679.17% -105.06% -34.71% -76.89% 754.58% -
  Horiz. % -92.71% 88.96% 5.00% -98.75% -151.25% -654.58% 100.00%
ROE 0.50 % -0.28 % -0.10 % 0.80 % 0.06 % 2.54 % -0.41 % -
  YoY % 278.57% -180.00% -112.50% 1,233.33% -97.64% 719.51% -
  Horiz. % -121.95% 68.29% 24.39% -195.12% -14.63% -619.51% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.84 10.56 22.85 30.32 14.42 14.96 8.62 10.66%
  YoY % 50.00% -53.79% -24.64% 110.26% -3.61% 73.55% -
  Horiz. % 183.76% 122.51% 265.08% 351.74% 167.29% 173.55% 100.00%
EPS 0.68 -0.42 -0.17 1.34 0.12 4.62 -0.41 -
  YoY % 261.90% -147.06% -112.69% 1,016.67% -97.40% 1,226.83% -
  Horiz. % -165.85% 102.44% 41.46% -326.83% -29.27% -1,126.83% 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 1.3600 1.5100 1.6300 1.6800 1.7900 1.8200 1.0000 5.25%
  YoY % -9.93% -7.36% -2.98% -6.15% -1.65% 82.00% -
  Horiz. % 136.00% 151.00% 163.00% 168.00% 179.00% 182.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.15 5.43 11.76 15.60 7.42 7.70 4.36 10.98%
  YoY % 50.09% -53.83% -24.62% 110.24% -3.64% 76.61% -
  Horiz. % 186.93% 124.54% 269.72% 357.80% 170.18% 176.61% 100.00%
EPS 0.35 -0.22 -0.09 0.69 0.06 2.38 -0.21 -
  YoY % 259.09% -144.44% -113.04% 1,050.00% -97.48% 1,233.33% -
  Horiz. % -166.67% 104.76% 42.86% -328.57% -28.57% -1,133.33% 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 0.6997 0.7768 0.8386 0.8643 0.9209 0.9363 0.5058 5.55%
  YoY % -9.93% -7.37% -2.97% -6.15% -1.64% 85.11% -
  Horiz. % 138.34% 153.58% 165.80% 170.88% 182.07% 185.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.5950 0.3200 0.4900 0.5450 0.3300 0.4000 0.4100 -
P/RPS 3.76 3.03 2.14 1.80 2.29 2.67 4.75 -3.82%
  YoY % 24.09% 41.59% 18.89% -21.40% -14.23% -43.79% -
  Horiz. % 79.16% 63.79% 45.05% 37.89% 48.21% 56.21% 100.00%
P/EPS 88.11 -75.50 -294.25 40.64 284.40 8.66 -99.08 -
  YoY % 216.70% 74.34% -824.04% -85.71% 3,184.06% 108.74% -
  Horiz. % -88.93% 76.20% 296.98% -41.02% -287.04% -8.74% 100.00%
EY 1.13 -1.32 -0.34 2.46 0.35 11.54 -1.01 -
  YoY % 185.61% -288.24% -113.82% 602.86% -96.97% 1,242.57% -
  Horiz. % -111.88% 130.69% 33.66% -243.56% -34.65% -1,142.57% 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 0.44 0.21 0.30 0.32 0.18 0.22 0.41 1.18%
  YoY % 109.52% -30.00% -6.25% 77.78% -18.18% -46.34% -
  Horiz. % 107.32% 51.22% 73.17% 78.05% 43.90% 53.66% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 30/05/16 28/05/15 28/05/14 27/05/13 31/05/12 30/05/11 -
Price 0.6100 0.4250 0.4600 0.5750 0.3700 0.2800 0.4600 -
P/RPS 3.85 4.03 2.01 1.90 2.57 1.87 5.33 -5.27%
  YoY % -4.47% 100.50% 5.79% -26.07% 37.43% -64.92% -
  Horiz. % 72.23% 75.61% 37.71% 35.65% 48.22% 35.08% 100.00%
P/EPS 90.33 -100.28 -276.24 42.88 318.88 6.06 -111.16 -
  YoY % 190.08% 63.70% -744.22% -86.55% 5,162.05% 105.45% -
  Horiz. % -81.26% 90.21% 248.51% -38.58% -286.87% -5.45% 100.00%
EY 1.11 -1.00 -0.36 2.33 0.31 16.49 -0.90 -
  YoY % 211.00% -177.78% -115.45% 651.61% -98.12% 1,932.22% -
  Horiz. % -123.33% 111.11% 40.00% -258.89% -34.44% -1,832.22% 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 0.45 0.28 0.28 0.34 0.21 0.15 0.46 -0.37%
  YoY % 60.71% 0.00% -17.65% 61.90% 40.00% -67.39% -
  Horiz. % 97.83% 60.87% 60.87% 73.91% 45.65% 32.61% 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