Highlights

[PASDEC] YoY TTM Result on 2016-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     66.92%    YoY -     -5.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 150,236 149,377 133,350 126,282 188,731 177,148 169,774 -2.02%
  YoY % 0.58% 12.02% 5.60% -33.09% 6.54% 4.34% -
  Horiz. % 88.49% 87.99% 78.55% 74.38% 111.17% 104.34% 100.00%
PBT -16,995 -1,264 -19,040 -11,510 -2,397 52,624 15,778 -
  YoY % -1,244.54% 93.36% -65.42% -380.18% -104.55% 233.53% -
  Horiz. % -107.71% -8.01% -120.67% -72.95% -15.19% 333.53% 100.00%
Tax -6,295 381 -7,423 373 -4,770 547 -10,627 -8.35%
  YoY % -1,752.23% 105.13% -2,090.08% 107.82% -972.03% 105.15% -
  Horiz. % 59.24% -3.59% 69.85% -3.51% 44.89% -5.15% 100.00%
NP -23,290 -883 -26,463 -11,137 -7,167 53,171 5,151 -
  YoY % -2,537.60% 96.66% -137.61% -55.39% -113.48% 932.25% -
  Horiz. % -452.15% -17.14% -513.74% -216.21% -139.14% 1,032.25% 100.00%
NP to SH -19,738 419 -25,556 -8,358 -7,936 14,679 3,872 -
  YoY % -4,810.74% 101.64% -205.77% -5.32% -154.06% 279.11% -
  Horiz. % -509.76% 10.82% -660.02% -215.86% -204.96% 379.11% 100.00%
Tax Rate - % - % - % - % - % -1.04 % 67.35 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -101.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -1.54% 100.00%
Total Cost 173,526 150,260 159,813 137,419 195,898 123,977 164,623 0.88%
  YoY % 15.48% -5.98% 16.30% -29.85% 58.01% -24.69% -
  Horiz. % 105.41% 91.28% 97.08% 83.47% 119.00% 75.31% 100.00%
Net Worth 336,310 317,435 325,445 314,824 327,505 343,983 366,640 -1.43%
  YoY % 5.95% -2.46% 3.37% -3.87% -4.79% -6.18% -
  Horiz. % 91.73% 86.58% 88.76% 85.87% 89.33% 93.82% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 336,310 317,435 325,445 314,824 327,505 343,983 366,640 -1.43%
  YoY % 5.95% -2.46% 3.37% -3.87% -4.79% -6.18% -
  Horiz. % 91.73% 86.58% 88.76% 85.87% 89.33% 93.82% 100.00%
NOSH 400,369 285,978 205,978 205,767 205,978 205,978 205,978 11.71%
  YoY % 40.00% 38.84% 0.10% -0.10% 0.00% 0.00% -
  Horiz. % 194.37% 138.84% 100.00% 99.90% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -15.50 % -0.59 % -19.84 % -8.82 % -3.80 % 30.02 % 3.03 % -
  YoY % -2,527.12% 97.03% -124.94% -132.11% -112.66% 890.76% -
  Horiz. % -511.55% -19.47% -654.79% -291.09% -125.41% 990.76% 100.00%
ROE -5.87 % 0.13 % -7.85 % -2.65 % -2.42 % 4.27 % 1.06 % -
  YoY % -4,615.38% 101.66% -196.23% -9.50% -156.67% 302.83% -
  Horiz. % -553.77% 12.26% -740.57% -250.00% -228.30% 402.83% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.52 52.23 64.74 61.37 91.63 86.00 82.42 -12.29%
  YoY % -28.16% -19.32% 5.49% -33.02% 6.55% 4.34% -
  Horiz. % 45.52% 63.37% 78.55% 74.46% 111.17% 104.34% 100.00%
EPS -4.93 0.15 -12.41 -4.06 -3.85 7.13 1.88 -
  YoY % -3,386.67% 101.21% -205.67% -5.45% -154.00% 279.26% -
  Horiz. % -262.23% 7.98% -660.11% -215.96% -204.79% 379.26% 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 0.8400 1.1100 1.5800 1.5300 1.5900 1.6700 1.7800 -11.76%
  YoY % -24.32% -29.75% 3.27% -3.77% -4.79% -6.18% -
  Horiz. % 47.19% 62.36% 88.76% 85.96% 89.33% 93.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.52 37.31 33.31 31.54 47.14 44.25 42.40 -2.02%
  YoY % 0.56% 12.01% 5.61% -33.09% 6.53% 4.36% -
  Horiz. % 88.49% 88.00% 78.56% 74.39% 111.18% 104.36% 100.00%
EPS -4.93 0.10 -6.38 -2.09 -1.98 3.67 0.97 -
  YoY % -5,030.00% 101.57% -205.26% -5.56% -153.95% 278.35% -
  Horiz. % -508.25% 10.31% -657.73% -215.46% -204.12% 378.35% 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 0.8400 0.7929 0.8129 0.7863 0.8180 0.8592 0.9158 -1.43%
  YoY % 5.94% -2.46% 3.38% -3.88% -4.80% -6.18% -
  Horiz. % 91.72% 86.58% 88.76% 85.86% 89.32% 93.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3850 0.3850 0.6100 0.4000 0.4100 0.7950 0.4000 -
P/RPS 1.03 0.74 0.94 0.65 0.45 0.92 0.49 13.17%
  YoY % 39.19% -21.28% 44.62% 44.44% -51.09% 87.76% -
  Horiz. % 210.20% 151.02% 191.84% 132.65% 91.84% 187.76% 100.00%
P/EPS -7.81 262.77 -4.92 -9.85 -10.64 11.16 21.28 -
  YoY % -102.97% 5,440.85% 50.05% 7.42% -195.34% -47.56% -
  Horiz. % -36.70% 1,234.82% -23.12% -46.29% -50.00% 52.44% 100.00%
EY -12.81 0.38 -20.34 -10.15 -9.40 8.96 4.70 -
  YoY % -3,471.05% 101.87% -100.39% -7.98% -204.91% 90.64% -
  Horiz. % -272.55% 8.09% -432.77% -215.96% -200.00% 190.64% 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 0.35 0.39 0.26 0.26 0.48 0.22 13.07%
  YoY % 31.43% -10.26% 50.00% 0.00% -45.83% 118.18% -
  Horiz. % 209.09% 159.09% 177.27% 118.18% 118.18% 218.18% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 30/08/17 25/08/16 27/08/15 26/08/14 30/08/13 -
Price 0.3650 0.4350 0.5950 0.5400 0.3000 0.8250 0.3800 -
P/RPS 0.97 0.83 0.92 0.88 0.33 0.96 0.46 13.23%
  YoY % 16.87% -9.78% 4.55% 166.67% -65.62% 108.70% -
  Horiz. % 210.87% 180.43% 200.00% 191.30% 71.74% 208.70% 100.00%
P/EPS -7.40 296.90 -4.80 -13.29 -7.79 11.58 20.21 -
  YoY % -102.49% 6,285.42% 63.88% -70.60% -167.27% -42.70% -
  Horiz. % -36.62% 1,469.07% -23.75% -65.76% -38.55% 57.30% 100.00%
EY -13.51 0.34 -20.85 -7.52 -12.84 8.64 4.95 -
  YoY % -4,073.53% 101.63% -177.26% 41.43% -248.61% 74.55% -
  Horiz. % -272.93% 6.87% -421.21% -151.92% -259.39% 174.55% 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 0.43 0.39 0.38 0.35 0.19 0.49 0.21 12.68%
  YoY % 10.26% 2.63% 8.57% 84.21% -61.22% 133.33% -
  Horiz. % 204.76% 185.71% 180.95% 166.67% 90.48% 233.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers