Highlights

[PASDEC] YoY Quarter Result on 2015-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -108.61%    YoY -     -112.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 26,087 32,634 21,744 47,076 62,445 29,710 30,817 -2.74%
  YoY % -20.06% 50.08% -53.81% -24.61% 110.18% -3.59% -
  Horiz. % 84.65% 105.90% 70.56% 152.76% 202.63% 96.41% 100.00%
PBT -4,035 2,265 -1,317 418 4,269 3,379 10,044 -
  YoY % -278.15% 271.98% -415.07% -90.21% 26.34% -66.36% -
  Horiz. % -40.17% 22.55% -13.11% 4.16% 42.50% 33.64% 100.00%
Tax 0 -814 389 -533 -1,307 -1,221 -362 -
  YoY % 0.00% -309.25% 172.98% 59.22% -7.04% -237.29% -
  Horiz. % -0.00% 224.86% -107.46% 147.24% 361.05% 337.29% 100.00%
NP -4,035 1,451 -928 -115 2,962 2,158 9,682 -
  YoY % -378.08% 256.36% -706.96% -103.88% 37.26% -77.71% -
  Horiz. % -41.68% 14.99% -9.58% -1.19% 30.59% 22.29% 100.00%
NP to SH -3,634 1,391 -873 -343 2,762 239 9,510 -
  YoY % -361.25% 259.34% -154.52% -112.42% 1,055.65% -97.49% -
  Horiz. % -38.21% 14.63% -9.18% -3.61% 29.04% 2.51% 100.00%
Tax Rate - % 35.94 % - % 127.51 % 30.62 % 36.13 % 3.60 % -
  YoY % 0.00% 0.00% 0.00% 316.43% -15.25% 903.61% -
  Horiz. % 0.00% 998.33% 0.00% 3,541.94% 850.56% 1,003.61% 100.00%
Total Cost 30,122 31,183 22,672 47,191 59,483 27,552 21,135 6.08%
  YoY % -3.40% 37.54% -51.96% -20.66% 115.89% 30.36% -
  Horiz. % 142.52% 147.54% 107.27% 223.28% 281.44% 130.36% 100.00%
Net Worth 320,295 280,130 311,026 335,744 346,043 368,700 374,879 -2.59%
  YoY % 14.34% -9.93% -7.36% -2.98% -6.15% -1.65% -
  Horiz. % 85.44% 74.73% 82.97% 89.56% 92.31% 98.35% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 320,295 280,130 311,026 335,744 346,043 368,700 374,879 -2.59%
  YoY % 14.34% -9.93% -7.36% -2.98% -6.15% -1.65% -
  Horiz. % 85.44% 74.73% 82.97% 89.56% 92.31% 98.35% 100.00%
NOSH 285,978 205,978 205,978 205,978 205,978 205,978 205,978 5.62%
  YoY % 38.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.84% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -15.47 % 4.45 % -4.27 % -0.24 % 4.74 % 7.26 % 31.42 % -
  YoY % -447.64% 204.22% -1,679.17% -105.06% -34.71% -76.89% -
  Horiz. % -49.24% 14.16% -13.59% -0.76% 15.09% 23.11% 100.00%
ROE -1.13 % 0.50 % -0.28 % -0.10 % 0.80 % 0.06 % 2.54 % -
  YoY % -326.00% 278.57% -180.00% -112.50% 1,233.33% -97.64% -
  Horiz. % -44.49% 19.69% -11.02% -3.94% 31.50% 2.36% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.12 15.84 10.56 22.85 30.32 14.42 14.96 -7.91%
  YoY % -42.42% 50.00% -53.79% -24.64% 110.26% -3.61% -
  Horiz. % 60.96% 105.88% 70.59% 152.74% 202.67% 96.39% 100.00%
EPS -1.27 0.68 -0.42 -0.17 1.34 0.12 4.62 -
  YoY % -286.76% 261.90% -147.06% -112.69% 1,016.67% -97.40% -
  Horiz. % -27.49% 14.72% -9.09% -3.68% 29.00% 2.60% 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 1.1200 1.3600 1.5100 1.6300 1.6800 1.7900 1.8200 -7.77%
  YoY % -17.65% -9.93% -7.36% -2.98% -6.15% -1.65% -
  Horiz. % 61.54% 74.73% 82.97% 89.56% 92.31% 98.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.52 8.15 5.43 11.76 15.60 7.42 7.70 -2.73%
  YoY % -20.00% 50.09% -53.83% -24.62% 110.24% -3.64% -
  Horiz. % 84.68% 105.84% 70.52% 152.73% 202.60% 96.36% 100.00%
EPS -0.91 0.35 -0.22 -0.09 0.69 0.06 2.38 -
  YoY % -360.00% 259.09% -144.44% -113.04% 1,050.00% -97.48% -
  Horiz. % -38.24% 14.71% -9.24% -3.78% 28.99% 2.52% 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 0.8000 0.6997 0.7768 0.8386 0.8643 0.9209 0.9363 -2.59%
  YoY % 14.33% -9.93% -7.37% -2.97% -6.15% -1.64% -
  Horiz. % 85.44% 74.73% 82.96% 89.57% 92.31% 98.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4450 0.5950 0.3200 0.4900 0.5450 0.3300 0.4000 -
P/RPS 4.88 3.76 3.03 2.14 1.80 2.29 2.67 10.57%
  YoY % 29.79% 24.09% 41.59% 18.89% -21.40% -14.23% -
  Horiz. % 182.77% 140.82% 113.48% 80.15% 67.42% 85.77% 100.00%
P/EPS -35.02 88.11 -75.50 -294.25 40.64 284.40 8.66 -
  YoY % -139.75% 216.70% 74.34% -824.04% -85.71% 3,184.06% -
  Horiz. % -404.39% 1,017.44% -871.82% -3,397.81% 469.28% 3,284.06% 100.00%
EY -2.86 1.13 -1.32 -0.34 2.46 0.35 11.54 -
  YoY % -353.10% 185.61% -288.24% -113.82% 602.86% -96.97% -
  Horiz. % -24.78% 9.79% -11.44% -2.95% 21.32% 3.03% 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 0.44 0.21 0.30 0.32 0.18 0.22 10.47%
  YoY % -9.09% 109.52% -30.00% -6.25% 77.78% -18.18% -
  Horiz. % 181.82% 200.00% 95.45% 136.36% 145.45% 81.82% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 30/05/16 28/05/15 28/05/14 27/05/13 31/05/12 -
Price 0.3500 0.6100 0.4250 0.4600 0.5750 0.3700 0.2800 -
P/RPS 3.84 3.85 4.03 2.01 1.90 2.57 1.87 12.73%
  YoY % -0.26% -4.47% 100.50% 5.79% -26.07% 37.43% -
  Horiz. % 205.35% 205.88% 215.51% 107.49% 101.60% 137.43% 100.00%
P/EPS -27.54 90.33 -100.28 -276.24 42.88 318.88 6.06 -
  YoY % -130.49% 190.08% 63.70% -744.22% -86.55% 5,162.05% -
  Horiz. % -454.46% 1,490.59% -1,654.79% -4,558.42% 707.59% 5,262.05% 100.00%
EY -3.63 1.11 -1.00 -0.36 2.33 0.31 16.49 -
  YoY % -427.03% 211.00% -177.78% -115.45% 651.61% -98.12% -
  Horiz. % -22.01% 6.73% -6.06% -2.18% 14.13% 1.88% 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 0.31 0.45 0.28 0.28 0.34 0.21 0.15 12.86%
  YoY % -31.11% 60.71% 0.00% -17.65% 61.90% 40.00% -
  Horiz. % 206.67% 300.00% 186.67% 186.67% 226.67% 140.00% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers