Highlights

[PASDEC] YoY TTM Result on 2013-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     817.56%    YoY -     552.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 118,473 184,465 183,530 156,423 134,960 96,516 108,842 1.42%
  YoY % -35.77% 0.51% 17.33% 15.90% 39.83% -11.32% -
  Horiz. % 108.85% 169.48% 168.62% 143.72% 124.00% 88.68% 100.00%
PBT -2,949 -14,574 23,491 40,184 12,169 2,650 -1,906 7.54%
  YoY % 79.77% -162.04% -41.54% 230.22% 359.21% 239.03% -
  Horiz. % 154.72% 764.64% -1,232.48% -2,108.29% -638.46% -139.03% 100.00%
Tax -3,468 -1,585 -2,266 -3,968 -5,139 -2,642 1,505 -
  YoY % -118.80% 30.05% 42.89% 22.79% -94.51% -275.55% -
  Horiz. % -230.43% -105.32% -150.56% -263.65% -341.46% -175.55% 100.00%
NP -6,417 -16,159 21,225 36,216 7,030 8 -401 58.68%
  YoY % 60.29% -176.13% -41.39% 415.16% 87,775.00% 102.00% -
  Horiz. % 1,600.25% 4,029.68% -5,293.02% -9,031.42% -1,753.12% -2.00% 100.00%
NP to SH -5,566 -14,141 -18,563 35,528 5,445 -3,838 2,753 -
  YoY % 60.64% 23.82% -152.25% 552.49% 241.87% -239.41% -
  Horiz. % -202.18% -513.66% -674.28% 1,290.52% 197.78% -139.41% 100.00%
Tax Rate - % - % 9.65 % 9.87 % 42.23 % 99.70 % - % -
  YoY % 0.00% 0.00% -2.23% -76.63% -57.64% 0.00% -
  Horiz. % 0.00% 0.00% 9.68% 9.90% 42.36% 100.00% -
Total Cost 124,890 200,624 162,305 120,207 127,930 96,508 109,243 2.25%
  YoY % -37.75% 23.61% 35.02% -6.04% 32.56% -11.66% -
  Horiz. % 114.32% 183.65% 148.57% 110.04% 117.11% 88.34% 100.00%
Net Worth 301,684 317,377 335,108 360,461 372,820 371,925 398,281 -4.52%
  YoY % -4.94% -5.29% -7.03% -3.31% 0.24% -6.62% -
  Horiz. % 75.75% 79.69% 84.14% 90.50% 93.61% 93.38% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 301,684 317,377 335,108 360,461 372,820 371,925 398,281 -4.52%
  YoY % -4.94% -5.29% -7.03% -3.31% 0.24% -6.62% -
  Horiz. % 75.75% 79.69% 84.14% 90.50% 93.61% 93.38% 100.00%
NOSH 206,633 206,089 205,588 205,978 205,978 217,500 206,363 0.02%
  YoY % 0.26% 0.24% -0.19% 0.00% -5.30% 5.40% -
  Horiz. % 100.13% 99.87% 99.62% 99.81% 99.81% 105.40% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.42 % -8.76 % 11.56 % 23.15 % 5.21 % 0.01 % -0.37 % 56.36%
  YoY % 38.13% -175.78% -50.06% 344.34% 52,000.00% 102.70% -
  Horiz. % 1,464.86% 2,367.57% -3,124.32% -6,256.76% -1,408.11% -2.70% 100.00%
ROE -1.84 % -4.46 % -5.54 % 9.86 % 1.46 % -1.03 % 0.69 % -
  YoY % 58.74% 19.49% -156.19% 575.34% 241.75% -249.28% -
  Horiz. % -266.67% -646.38% -802.90% 1,428.99% 211.59% -149.28% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.33 89.51 89.27 75.94 65.52 44.38 52.74 1.40%
  YoY % -35.95% 0.27% 17.55% 15.90% 47.63% -15.85% -
  Horiz. % 108.70% 169.72% 169.26% 143.99% 124.23% 84.15% 100.00%
EPS -2.69 -6.86 -9.03 17.25 2.64 -1.76 1.33 -
  YoY % 60.79% 24.03% -152.35% 553.41% 250.00% -232.33% -
  Horiz. % -202.26% -515.79% -678.95% 1,296.99% 198.50% -132.33% 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 1.4600 1.5400 1.6300 1.7500 1.8100 1.7100 1.9300 -4.54%
  YoY % -5.19% -5.52% -6.86% -3.31% 5.85% -11.40% -
  Horiz. % 75.65% 79.79% 84.46% 90.67% 93.78% 88.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.59 46.07 45.84 39.07 33.71 24.11 27.19 1.42%
  YoY % -35.77% 0.50% 17.33% 15.90% 39.82% -11.33% -
  Horiz. % 108.83% 169.44% 168.59% 143.69% 123.98% 88.67% 100.00%
EPS -1.39 -3.53 -4.64 8.87 1.36 -0.96 0.69 -
  YoY % 60.62% 23.92% -152.31% 552.21% 241.67% -239.13% -
  Horiz. % -201.45% -511.59% -672.46% 1,285.51% 197.10% -139.13% 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 0.7535 0.7927 0.8370 0.9003 0.9312 0.9290 0.9948 -4.52%
  YoY % -4.95% -5.29% -7.03% -3.32% 0.24% -6.61% -
  Horiz. % 75.74% 79.68% 84.14% 90.50% 93.61% 93.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.5200 0.3000 0.6450 0.4400 0.3700 0.3600 0.3600 -
P/RPS 0.91 0.34 0.72 0.58 0.56 0.81 0.68 4.97%
  YoY % 167.65% -52.78% 24.14% 3.57% -30.86% 19.12% -
  Horiz. % 133.82% 50.00% 105.88% 85.29% 82.35% 119.12% 100.00%
P/EPS -19.30 -4.37 -7.14 2.55 14.00 -20.40 26.99 -
  YoY % -341.65% 38.80% -380.00% -81.79% 168.63% -175.58% -
  Horiz. % -71.51% -16.19% -26.45% 9.45% 51.87% -75.58% 100.00%
EY -5.18 -22.87 -14.00 39.20 7.14 -4.90 3.71 -
  YoY % 77.35% -63.36% -135.71% 449.02% 245.71% -232.08% -
  Horiz. % -139.62% -616.44% -377.36% 1,056.60% 192.45% -132.08% 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 0.36 0.19 0.40 0.25 0.20 0.21 0.19 11.23%
  YoY % 89.47% -52.50% 60.00% 25.00% -4.76% 10.53% -
  Horiz. % 189.47% 100.00% 210.53% 131.58% 105.26% 110.53% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 -
Price 0.5150 0.3500 0.5100 0.4400 0.3100 0.4000 0.4100 -
P/RPS 0.90 0.39 0.57 0.58 0.47 0.90 0.78 2.41%
  YoY % 130.77% -31.58% -1.72% 23.40% -47.78% 15.38% -
  Horiz. % 115.38% 50.00% 73.08% 74.36% 60.26% 115.38% 100.00%
P/EPS -19.12 -5.10 -5.65 2.55 11.73 -22.67 30.73 -
  YoY % -274.90% 9.73% -321.57% -78.26% 151.74% -173.77% -
  Horiz. % -62.22% -16.60% -18.39% 8.30% 38.17% -73.77% 100.00%
EY -5.23 -19.60 -17.70 39.20 8.53 -4.41 3.25 -
  YoY % 73.32% -10.73% -145.15% 359.55% 293.42% -235.69% -
  Horiz. % -160.92% -603.08% -544.62% 1,206.15% 262.46% -135.69% 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 0.23 0.31 0.25 0.17 0.23 0.21 8.88%
  YoY % 52.17% -25.81% 24.00% 47.06% -26.09% 9.52% -
  Horiz. % 166.67% 109.52% 147.62% 119.05% 80.95% 109.52% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

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