[PASDEC] YoY Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 47,511 26,087 32,634 21,744 47,076 62,445 29,710 8.14% YoY % 82.13% -20.06% 50.08% -53.81% -24.61% 110.18% - Horiz. % 159.92% 87.81% 109.84% 73.19% 158.45% 210.18% 100.00%
PBT -3,363 -4,035 2,265 -1,317 418 4,269 3,379 - YoY % 16.65% -278.15% 271.98% -415.07% -90.21% 26.34% - Horiz. % -99.53% -119.41% 67.03% -38.98% 12.37% 126.34% 100.00%
Tax -277 0 -814 389 -533 -1,307 -1,221 -21.90% YoY % 0.00% 0.00% -309.25% 172.98% 59.22% -7.04% - Horiz. % 22.69% -0.00% 66.67% -31.86% 43.65% 107.04% 100.00%
NP -3,640 -4,035 1,451 -928 -115 2,962 2,158 - YoY % 9.79% -378.08% 256.36% -706.96% -103.88% 37.26% - Horiz. % -168.67% -186.98% 67.24% -43.00% -5.33% 137.26% 100.00%
NP to SH -3,178 -3,634 1,391 -873 -343 2,762 239 - YoY % 12.55% -361.25% 259.34% -154.52% -112.42% 1,055.65% - Horiz. % -1,329.71% -1,520.50% 582.01% -365.27% -143.51% 1,155.65% 100.00%
Tax Rate - % - % 35.94 % - % 127.51 % 30.62 % 36.13 % - YoY % 0.00% 0.00% 0.00% 0.00% 316.43% -15.25% - Horiz. % 0.00% 0.00% 99.47% 0.00% 352.92% 84.75% 100.00%
Total Cost 51,151 30,122 31,183 22,672 47,191 59,483 27,552 10.86% YoY % 69.81% -3.40% 37.54% -51.96% -20.66% 115.89% - Horiz. % 185.65% 109.33% 113.18% 82.29% 171.28% 215.89% 100.00%
Net Worth 340,313 320,295 280,130 311,026 335,744 346,043 368,700 -1.33% YoY % 6.25% 14.34% -9.93% -7.36% -2.98% -6.15% - Horiz. % 92.30% 86.87% 75.98% 84.36% 91.06% 93.85% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 340,313 320,295 280,130 311,026 335,744 346,043 368,700 -1.33% YoY % 6.25% 14.34% -9.93% -7.36% -2.98% -6.15% - Horiz. % 92.30% 86.87% 75.98% 84.36% 91.06% 93.85% 100.00%
NOSH 400,369 285,978 205,978 205,978 205,978 205,978 205,978 11.71% YoY % 40.00% 38.84% 0.00% 0.00% 0.00% 0.00% - Horiz. % 194.37% 138.84% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -7.66 % -15.47 % 4.45 % -4.27 % -0.24 % 4.74 % 7.26 % - YoY % 50.48% -447.64% 204.22% -1,679.17% -105.06% -34.71% - Horiz. % -105.51% -213.09% 61.29% -58.82% -3.31% 65.29% 100.00%
ROE -0.93 % -1.13 % 0.50 % -0.28 % -0.10 % 0.80 % 0.06 % - YoY % 17.70% -326.00% 278.57% -180.00% -112.50% 1,233.33% - Horiz. % -1,550.00% -1,883.33% 833.33% -466.67% -166.67% 1,333.33% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.87 9.12 15.84 10.56 22.85 30.32 14.42 -3.19% YoY % 30.15% -42.42% 50.00% -53.79% -24.64% 110.26% - Horiz. % 82.32% 63.25% 109.85% 73.23% 158.46% 210.26% 100.00%
EPS -0.79 -1.27 0.68 -0.42 -0.17 1.34 0.12 - YoY % 37.80% -286.76% 261.90% -147.06% -112.69% 1,016.67% - Horiz. % -658.33% -1,058.33% 566.67% -350.00% -141.67% 1,116.67% 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 0.8500 1.1200 1.3600 1.5100 1.6300 1.6800 1.7900 -11.67% YoY % -24.11% -17.65% -9.93% -7.36% -2.98% -6.15% - Horiz. % 47.49% 62.57% 75.98% 84.36% 91.06% 93.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.87 6.52 8.15 5.43 11.76 15.60 7.42 8.14% YoY % 82.06% -20.00% 50.09% -53.83% -24.62% 110.24% - Horiz. % 159.97% 87.87% 109.84% 73.18% 158.49% 210.24% 100.00%
EPS -0.79 -0.91 0.35 -0.22 -0.09 0.69 0.06 - YoY % 13.19% -360.00% 259.09% -144.44% -113.04% 1,050.00% - Horiz. % -1,316.67% -1,516.67% 583.33% -366.67% -150.00% 1,150.00% 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 0.8500 0.8000 0.6997 0.7768 0.8386 0.8643 0.9209 -1.33% YoY % 6.25% 14.33% -9.93% -7.37% -2.97% -6.15% - Horiz. % 92.30% 86.87% 75.98% 84.35% 91.06% 93.85% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3900 0.4450 0.5950 0.3200 0.4900 0.5450 0.3300 -
P/RPS 3.29 4.88 3.76 3.03 2.14 1.80 2.29 6.22% YoY % -32.58% 29.79% 24.09% 41.59% 18.89% -21.40% - Horiz. % 143.67% 213.10% 164.19% 132.31% 93.45% 78.60% 100.00%
P/EPS -49.13 -35.02 88.11 -75.50 -294.25 40.64 284.40 - YoY % -40.29% -139.75% 216.70% 74.34% -824.04% -85.71% - Horiz. % -17.27% -12.31% 30.98% -26.55% -103.46% 14.29% 100.00%
EY -2.04 -2.86 1.13 -1.32 -0.34 2.46 0.35 - YoY % 28.67% -353.10% 185.61% -288.24% -113.82% 602.86% - Horiz. % -582.86% -817.14% 322.86% -377.14% -97.14% 702.86% 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 0.46 0.40 0.44 0.21 0.30 0.32 0.18 16.92% YoY % 15.00% -9.09% 109.52% -30.00% -6.25% 77.78% - Horiz. % 255.56% 222.22% 244.44% 116.67% 166.67% 177.78% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 28/05/18 25/05/17 30/05/16 28/05/15 28/05/14 27/05/13 -
Price 0.3450 0.3500 0.6100 0.4250 0.4600 0.5750 0.3700 -
P/RPS 2.91 3.84 3.85 4.03 2.01 1.90 2.57 2.09% YoY % -24.22% -0.26% -4.47% 100.50% 5.79% -26.07% - Horiz. % 113.23% 149.42% 149.81% 156.81% 78.21% 73.93% 100.00%
P/EPS -43.46 -27.54 90.33 -100.28 -276.24 42.88 318.88 - YoY % -57.81% -130.49% 190.08% 63.70% -744.22% -86.55% - Horiz. % -13.63% -8.64% 28.33% -31.45% -86.63% 13.45% 100.00%
EY -2.30 -3.63 1.11 -1.00 -0.36 2.33 0.31 - YoY % 36.64% -427.03% 211.00% -177.78% -115.45% 651.61% - Horiz. % -741.94% -1,170.97% 358.06% -322.58% -116.13% 751.61% 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 0.31 0.45 0.28 0.28 0.34 0.21 11.79% YoY % 32.26% -31.11% 60.71% 0.00% -17.65% 61.90% - Horiz. % 195.24% 147.62% 214.29% 133.33% 133.33% 161.90% 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.
Comment
Pasdec_1Q2019 Quarterly Announce_31052019-3.pdf 
