[PASDEC] YoY TTM Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 149,377 133,350 126,282 188,731 177,148 169,774 108,798 5.42% YoY % 12.02% 5.60% -33.09% 6.54% 4.34% 56.05% - Horiz. % 137.30% 122.57% 116.07% 173.47% 162.82% 156.05% 100.00%
PBT -1,264 -19,040 -11,510 -2,397 52,624 15,778 6,901 - YoY % 93.36% -65.42% -380.18% -104.55% 233.53% 128.63% - Horiz. % -18.32% -275.90% -166.79% -34.73% 762.56% 228.63% 100.00%
Tax 381 -7,423 373 -4,770 547 -10,627 -1,366 - YoY % 105.13% -2,090.08% 107.82% -972.03% 105.15% -677.96% - Horiz. % -27.89% 543.41% -27.31% 349.19% -40.04% 777.96% 100.00%
NP -883 -26,463 -11,137 -7,167 53,171 5,151 5,535 - YoY % 96.66% -137.61% -55.39% -113.48% 932.25% -6.94% - Horiz. % -15.95% -478.10% -201.21% -129.49% 960.63% 93.06% 100.00%
NP to SH 419 -25,556 -8,358 -7,936 14,679 3,872 4,210 -31.91% YoY % 101.64% -205.77% -5.32% -154.06% 279.11% -8.03% - Horiz. % 9.95% -607.03% -198.53% -188.50% 348.67% 91.97% 100.00%
Tax Rate - % - % - % - % -1.04 % 67.35 % 19.79 % - YoY % 0.00% 0.00% 0.00% 0.00% -101.54% 240.32% - Horiz. % 0.00% 0.00% 0.00% 0.00% -5.26% 340.32% 100.00%
Total Cost 150,260 159,813 137,419 195,898 123,977 164,623 103,263 6.45% YoY % -5.98% 16.30% -29.85% 58.01% -24.69% 59.42% - Horiz. % 145.51% 154.76% 133.08% 189.71% 120.06% 159.42% 100.00%
Net Worth 317,435 325,445 314,824 327,505 343,983 366,640 376,939 -2.82% YoY % -2.46% 3.37% -3.87% -4.79% -6.18% -2.73% - Horiz. % 84.21% 86.34% 83.52% 86.89% 91.26% 97.27% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 317,435 325,445 314,824 327,505 343,983 366,640 376,939 -2.82% YoY % -2.46% 3.37% -3.87% -4.79% -6.18% -2.73% - Horiz. % 84.21% 86.34% 83.52% 86.89% 91.26% 97.27% 100.00%
NOSH 285,978 205,978 205,767 205,978 205,978 205,978 205,978 5.62% YoY % 38.84% 0.10% -0.10% 0.00% 0.00% 0.00% - Horiz. % 138.84% 100.00% 99.90% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -0.59 % -19.84 % -8.82 % -3.80 % 30.02 % 3.03 % 5.09 % - YoY % 97.03% -124.94% -132.11% -112.66% 890.76% -40.47% - Horiz. % -11.59% -389.78% -173.28% -74.66% 589.78% 59.53% 100.00%
ROE 0.13 % -7.85 % -2.65 % -2.42 % 4.27 % 1.06 % 1.12 % -30.15% YoY % 101.66% -196.23% -9.50% -156.67% 302.83% -5.36% - Horiz. % 11.61% -700.89% -236.61% -216.07% 381.25% 94.64% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.23 64.74 61.37 91.63 86.00 82.42 52.82 -0.19% YoY % -19.32% 5.49% -33.02% 6.55% 4.34% 56.04% - Horiz. % 98.88% 122.57% 116.19% 173.48% 162.82% 156.04% 100.00%
EPS 0.15 -12.41 -4.06 -3.85 7.13 1.88 2.04 -35.26% YoY % 101.21% -205.67% -5.45% -154.00% 279.26% -7.84% - Horiz. % 7.35% -608.33% -199.02% -188.73% 349.51% 92.16% 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 1.1100 1.5800 1.5300 1.5900 1.6700 1.7800 1.8300 -7.99% YoY % -29.75% 3.27% -3.77% -4.79% -6.18% -2.73% - Horiz. % 60.66% 86.34% 83.61% 86.89% 91.26% 97.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.31 33.31 31.54 47.14 44.25 42.40 27.17 5.43% YoY % 12.01% 5.61% -33.09% 6.53% 4.36% 56.05% - Horiz. % 137.32% 122.60% 116.08% 173.50% 162.86% 156.05% 100.00%
EPS 0.10 -6.38 -2.09 -1.98 3.67 0.97 1.05 -32.41% YoY % 101.57% -205.26% -5.56% -153.95% 278.35% -7.62% - Horiz. % 9.52% -607.62% -199.05% -188.57% 349.52% 92.38% 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 0.7929 0.8129 0.7863 0.8180 0.8592 0.9158 0.9415 -2.82% YoY % -2.46% 3.38% -3.88% -4.80% -6.18% -2.73% - Horiz. % 84.22% 86.34% 83.52% 86.88% 91.26% 97.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3850 0.6100 0.4000 0.4100 0.7950 0.4000 0.3400 -
P/RPS 0.74 0.94 0.65 0.45 0.92 0.49 0.64 2.45% YoY % -21.28% 44.62% 44.44% -51.09% 87.76% -23.44% - Horiz. % 115.62% 146.88% 101.56% 70.31% 143.75% 76.56% 100.00%
P/EPS 262.77 -4.92 -9.85 -10.64 11.16 21.28 16.63 58.38% YoY % 5,440.85% 50.05% 7.42% -195.34% -47.56% 27.96% - Horiz. % 1,580.10% -29.59% -59.23% -63.98% 67.11% 127.96% 100.00%
EY 0.38 -20.34 -10.15 -9.40 8.96 4.70 6.01 -36.87% YoY % 101.87% -100.39% -7.98% -204.91% 90.64% -21.80% - Horiz. % 6.32% -338.44% -168.89% -156.41% 149.08% 78.20% 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 0.35 0.39 0.26 0.26 0.48 0.22 0.19 10.71% YoY % -10.26% 50.00% 0.00% -45.83% 118.18% 15.79% - Horiz. % 184.21% 205.26% 136.84% 136.84% 252.63% 115.79% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 25/08/16 27/08/15 26/08/14 30/08/13 29/08/12 -
Price 0.4350 0.5950 0.5400 0.3000 0.8250 0.3800 0.3900 -
P/RPS 0.83 0.92 0.88 0.33 0.96 0.46 0.74 1.93% YoY % -9.78% 4.55% 166.67% -65.62% 108.70% -37.84% - Horiz. % 112.16% 124.32% 118.92% 44.59% 129.73% 62.16% 100.00%
P/EPS 296.90 -4.80 -13.29 -7.79 11.58 20.21 19.08 57.97% YoY % 6,285.42% 63.88% -70.60% -167.27% -42.70% 5.92% - Horiz. % 1,556.08% -25.16% -69.65% -40.83% 60.69% 105.92% 100.00%
EY 0.34 -20.85 -7.52 -12.84 8.64 4.95 5.24 -36.60% YoY % 101.63% -177.26% 41.43% -248.61% 74.55% -5.53% - Horiz. % 6.49% -397.90% -143.51% -245.04% 164.89% 94.47% 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 0.39 0.38 0.35 0.19 0.49 0.21 0.21 10.86% YoY % 2.63% 8.57% 84.21% -61.22% 133.33% 0.00% - Horiz. % 185.71% 180.95% 166.67% 90.48% 233.33% 100.00% 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.
Comment
Announcement_1H_2015.pdf 
